Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $259k initial cash invested.
-9.59%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$7,476
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,476 income − $9,545 expenses = $2,069 out of pocket
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,471
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,476
Total Expenses
$9,545
Mortgage P&I
78%
$5,838
Property Taxes
10%
$748
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822