Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.51% first-year return on $269k initial cash invested.
-13.51%
Cash On Cash
3.62%
Cap Rate
0.57
DSCR
$7,428
Rent
-$3,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,428 income − $10,456 expenses = $3,028 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,428
Total Expenses
$10,456
Mortgage P&I
85%
$6,338
Property Taxes
16%
$1,175
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817