Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $262k initial cash invested.
-9.86%
Cash On Cash
4.41%
Cap Rate
0.7
DSCR
$7,316
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,316 income − $9,467 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,316
Total Expenses
$9,467
Mortgage P&I
84%
$6,121
Property Taxes
6%
$421
Home Insurance
6%
$420
HOA
0%
$17
Property Management
12%
$878
CapEx
4%
$293
Vacancy
3%
$219
Maintenance
4%
$293
Other
11%
$805