Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $265k initial cash invested.
-8.5%
Cash On Cash
4.68%
Cap Rate
0.75
DSCR
$9,676
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,676 income − $11,557 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,676
Total Expenses
$11,557
Mortgage P&I
63%
$6,091
Property Taxes
16%
$1,531
Home Insurance
5%
$438
HOA
2%
$208
Property Management
12%
$1,161
CapEx
4%
$387
Vacancy
3%
$290
Maintenance
4%
$387
Other
11%
$1,064