Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $262k initial cash invested.
-11.48%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$9,738
Rent
-$2,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,738 income − $12,245 expenses = $2,507 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,738
Total Expenses
$12,245
Mortgage P&I
61%
$5,916
Property Taxes
25%
$2,459
Home Insurance
6%
$558
HOA
0%
$0
Property Management
12%
$1,169
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,071