Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.67% first-year return on $269k initial cash invested.
-15.67%
Cash On Cash
3.38%
Cap Rate
0.51
DSCR
$6,825
Rent
-$3,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,825 income − $10,331 expenses = $3,506 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,825
Total Expenses
$10,331
Mortgage P&I
97%
$6,596
Property Taxes
15%
$994
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751