Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.51% first-year return on $269k initial cash invested.
-19.51%
Cash On Cash
2.33%
Cap Rate
0.36
DSCR
$4,494
Rent
-$4,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $8,866 expenses = $4,372 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$8,866
Mortgage P&I
145%
$6,517
Property Taxes
9%
$403
Home Insurance
9%
$418
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494