Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $268k initial cash invested.
-14.71%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$6,284
Rent
-$3,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,284 income − $9,573 expenses = $3,289 out of pocket
Investment Breakdown
|
Purchase Price
$1192k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,917
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,284
Total Expenses
$9,573
Mortgage P&I
92%
$5,780
Property Taxes
16%
$1,028
Home Insurance
7%
$420
HOA
3%
$209
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691