Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $267k initial cash invested.
-9.6%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$7,359
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,359 income − $9,492 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,359
Total Expenses
$9,492
Mortgage P&I
80%
$5,901
Property Taxes
7%
$550
Home Insurance
6%
$430
HOA
1%
$110
Property Management
12%
$883
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809