Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $269k initial cash invested.
-8.78%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$7,257
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,257 income − $9,228 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,967
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,257
Total Expenses
$9,228
Mortgage P&I
83%
$6,040
Property Taxes
4%
$310
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798