Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.86% first-year return on $268k initial cash invested.
-20.86%
Cash On Cash
1.73%
Cap Rate
0.27
DSCR
$3,230
Rent
-$4,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $7,884 expenses = $4,654 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,230
Total Expenses
$7,884
Mortgage P&I
193%
$6,241
Property Taxes
4%
$129
Home Insurance
13%
$416
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355