Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.72% first-year return on $268k initial cash invested.
-19.72%
Cash On Cash
2.5%
Cap Rate
0.37
DSCR
$5,109
Rent
-$4,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $9,507 expenses = $4,398 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,886
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$9,507
Mortgage P&I
131%
$6,673
Property Taxes
12%
$594
Home Insurance
8%
$432
HOA
1%
$72
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562