Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $257k initial cash invested.
-7.58%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$9,333
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,333 income − $10,955 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,333
Total Expenses
$10,955
Mortgage P&I
62%
$5,781
Property Taxes
10%
$966
Home Insurance
4%
$413
HOA
7%
$622
Property Management
12%
$1,120
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,027