Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.38% first-year return on $269k initial cash invested.
-13.38%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$5,352
Rent
-$2,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,352 income − $8,349 expenses = $2,997 out of pocket
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,940
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$8,349
Mortgage P&I
110%
$5,873
Property Taxes
4%
$238
Home Insurance
8%
$418
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589