Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $268k initial cash invested.
-14.83%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$5,871
Rent
-$3,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,871 income − $9,181 expenses = $3,310 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,871
Total Expenses
$9,181
Mortgage P&I
101%
$5,951
Property Taxes
14%
$815
Home Insurance
7%
$418
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646