Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.36% first-year return on $257k initial cash invested.
-9.36%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$7,266
Rent
-$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,266 income − $9,268 expenses = $2,002 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%
$11,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,266
Total Expenses
$9,268
Mortgage P&I
79%
$5,757
Property Taxes
9%
$629
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799