Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.9% first-year return on $268k initial cash invested.
-9.9%
Cash On Cash
4.27%
Cap Rate
0.69
DSCR
$6,830
Rent
-$2,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,830 income − $9,041 expenses = $2,211 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
$6,830
Total Expenses
$9,041
Mortgage P&I
90%
$6,174
Property Taxes
2%
$129
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751