Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.89% first-year return on $264k initial cash invested.
-7.89%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$8,128
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,128 income − $9,864 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,716
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,128
Total Expenses
$9,864
Mortgage P&I
72%
$5,866
Property Taxes
10%
$815
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894