Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.57% first-year return on $268k initial cash invested.
-19.57%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,930
Rent
-$4,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $8,300 expenses = $4,370 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$8,300
Mortgage P&I
155%
$6,092
Property Taxes
11%
$435
Home Insurance
11%
$416
HOA
1%
$21
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432