Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $268k initial cash invested.
-12.17%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$6,813
Rent
-$2,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,813 income − $9,531 expenses = $2,718 out of pocket
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,813
Total Expenses
$9,531
Mortgage P&I
88%
$6,010
Property Taxes
12%
$788
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$749