Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $269k initial cash invested.
-12.88%
Cash On Cash
3.78%
Cap Rate
0.59
DSCR
$7,818
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,818 income − $10,706 expenses = $2,888 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,958
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,818
Total Expenses
$10,706
Mortgage P&I
81%
$6,343
Property Taxes
14%
$1,059
Home Insurance
5%
$420
HOA
3%
$225
Property Management
12%
$938
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$860