Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $266k initial cash invested.
-11.2%
Cash On Cash
4.11%
Cap Rate
0.65
DSCR
$7,830
Rent
-$2,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,830 income − $10,316 expenses = $2,486 out of pocket
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$237k
Closing costs
1%
$11,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,830
Total Expenses
$10,316
Mortgage P&I
79%
$6,219
Property Taxes
13%
$1,019
Home Insurance
5%
$416
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861