Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $264k initial cash invested.
-10.15%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$7,510
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,510 income − $9,740 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,702
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,510
Total Expenses
$9,740
Mortgage P&I
79%
$5,921
Property Taxes
11%
$838
Home Insurance
6%
$429
HOA
0%
$0
Property Management
12%
$901
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$826