Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.49% first-year return on $263k initial cash invested.
-14.49%
Cash On Cash
3.65%
Cap Rate
0.55
DSCR
$7,761
Rent
-$3,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,761 income − $10,941 expenses = $3,180 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,684
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,761
Total Expenses
$10,941
Mortgage P&I
83%
$6,421
Property Taxes
14%
$1,069
Home Insurance
5%
$420
HOA
5%
$393
Property Management
12%
$931
CapEx
4%
$310
Vacancy
3%
$233
Maintenance
4%
$310
Other
11%
$854