Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $264k initial cash invested.
-10.71%
Cash On Cash
4.16%
Cap Rate
0.66
DSCR
$6,765
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,765 income − $9,119 expenses = $2,354 out of pocket
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,765
Total Expenses
$9,119
Mortgage P&I
91%
$6,139
Property Taxes
4%
$259
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744