Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.27% first-year return on $269k initial cash invested.
-20.27%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,784
Rent
-$4,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $8,328 expenses = $4,544 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%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$8,328
Mortgage P&I
161%
$6,076
Property Taxes
14%
$548
Home Insurance
11%
$418
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416