Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $269k initial cash invested.
-15.39%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$5,084
Rent
-$3,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,084 income − $8,531 expenses = $3,447 out of pocket
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,938
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,084
Total Expenses
$8,531
Mortgage P&I
119%
$6,051
Property Taxes
6%
$310
Home Insurance
9%
$438
HOA
0%
$4
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559