Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $269k initial cash invested.
-12.96%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$6,728
Rent
-$2,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,728 income − $9,635 expenses = $2,907 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,963
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,728
Total Expenses
$9,635
Mortgage P&I
89%
$5,983
Property Taxes
9%
$598
Home Insurance
6%
$429
HOA
5%
$338
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740