Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.11% first-year return on $269k initial cash invested.
-14.11%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$5,414
Rent
-$3,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,414 income − $8,579 expenses = $3,165 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,960
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,414
Total Expenses
$8,579
Mortgage P&I
108%
$5,853
Property Taxes
8%
$417
Home Insurance
8%
$446
HOA
0%
$21
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596