Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.58% first-year return on $269k initial cash invested.
-10.58%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$7,197
Rent
-$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,197 income − $9,564 expenses = $2,367 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,197
Total Expenses
$9,564
Mortgage P&I
85%
$6,103
Property Taxes
10%
$751
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792