Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.49% first-year return on $269k initial cash invested.
-21.49%
Cash On Cash
1.67%
Cap Rate
0.26
DSCR
$4,564
Rent
-$4,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $9,377 expenses = $4,813 out of pocket
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,941
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,564
Total Expenses
$9,377
Mortgage P&I
138%
$6,292
Property Taxes
24%
$1,094
Home Insurance
10%
$438
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502