Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $268k initial cash invested.
-15.45%
Cash On Cash
3.33%
Cap Rate
0.51
DSCR
$7,023
Rent
-$3,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,023 income − $10,474 expenses = $3,451 out of pocket
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
7.2%
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
$7,023
Total Expenses
$10,474
Mortgage P&I
92%
$6,475
Property Taxes
17%
$1,190
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773