Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.54% first-year return on $269k initial cash invested.
-17.54%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$6,340
Rent
-$3,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,340 income − $10,275 expenses = $3,935 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,964
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,340
Total Expenses
$10,275
Mortgage P&I
103%
$6,524
Property Taxes
19%
$1,176
Home Insurance
7%
$419
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$697