Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $268k initial cash invested.
-7.18%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$9,267
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,267 income − $10,870 expenses = $1,603 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.8%
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
$9,267
Total Expenses
$10,870
Mortgage P&I
67%
$6,212
Property Taxes
12%
$1,091
Home Insurance
4%
$416
HOA
0%
$0
Property Management
12%
$1,112
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,019