Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.8% first-year return on $263k initial cash invested.
-10.8%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$7,784
Rent
-$2,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,784 income − $10,149 expenses = $2,365 out of pocket
Investment Breakdown
|
Purchase Price
$1166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,655
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,784
Total Expenses
$10,149
Mortgage P&I
76%
$5,943
Property Taxes
14%
$1,122
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856