Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12% first-year return on $263k initial cash invested.
-12%
Cash On Cash
4.08%
Cap Rate
0.63
DSCR
$7,662
Rent
-$2,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,662 income − $10,289 expenses = $2,627 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,652
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,662
Total Expenses
$10,289
Mortgage P&I
82%
$6,280
Property Taxes
13%
$1,022
Home Insurance
5%
$383
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$843