Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $263k initial cash invested.
-13.27%
Cash On Cash
3.52%
Cap Rate
0.56
DSCR
$6,774
Rent
-$2,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,774 income − $9,684 expenses = $2,910 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,671
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,774
Total Expenses
$9,684
Mortgage P&I
90%
$6,066
Property Taxes
13%
$899
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745