Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.94% first-year return on $269k initial cash invested.
-15.94%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$6,676
Rent
-$3,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,676 income − $10,250 expenses = $3,574 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,959
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,676
Total Expenses
$10,250
Mortgage P&I
92%
$6,141
Property Taxes
20%
$1,357
Home Insurance
7%
$483
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734