Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $266k initial cash invested.
-9.99%
Cash On Cash
4.44%
Cap Rate
0.7
DSCR
$9,468
Rent
-$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,468 income − $11,678 expenses = $2,210 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,468
Total Expenses
$11,678
Mortgage P&I
65%
$6,191
Property Taxes
20%
$1,848
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,136
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,041