Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.61% first-year return on $269k initial cash invested.
-13.61%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$5,760
Rent
-$3,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,760 income − $8,811 expenses = $3,051 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,760
Total Expenses
$8,811
Mortgage P&I
105%
$6,068
Property Taxes
6%
$337
Home Insurance
8%
$448
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634