Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $261k initial cash invested.
-10.06%
Cash On Cash
4.26%
Cap Rate
0.68
DSCR
$7,372
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,372 income − $9,564 expenses = $2,192 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,372
Total Expenses
$9,564
Mortgage P&I
82%
$6,014
Property Taxes
5%
$398
Home Insurance
6%
$420
HOA
3%
$225
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811