Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $263k initial cash invested.
-9.75%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$7,924
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,924 income − $10,062 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,669
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,924
Total Expenses
$10,062
Mortgage P&I
73%
$5,792
Property Taxes
15%
$1,157
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872