Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $269k initial cash invested.
-13.97%
Cash On Cash
3.97%
Cap Rate
0.58
DSCR
$7,929
Rent
-$3,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,929 income − $11,061 expenses = $3,132 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,929
Total Expenses
$11,061
Mortgage P&I
85%
$6,773
Property Taxes
15%
$1,175
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872