Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.96% first-year return on $268k initial cash invested.
-19.96%
Cash On Cash
2.33%
Cap Rate
0.35
DSCR
$5,824
Rent
-$4,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,824 income − $10,277 expenses = $4,453 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$10,277
Mortgage P&I
112%
$6,526
Property Taxes
20%
$1,159
Home Insurance
7%
$416
HOA
3%
$195
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641