Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $264k initial cash invested.
-8.94%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$7,185
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,185 income − $9,152 expenses = $1,967 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,717
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,185
Total Expenses
$9,152
Mortgage P&I
81%
$5,812
Property Taxes
7%
$478
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790