Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $269k initial cash invested.
-15.22%
Cash On Cash
3.37%
Cap Rate
0.52
DSCR
$6,279
Rent
-$3,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,279 income − $9,695 expenses = $3,416 out of pocket
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,969
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,279
Total Expenses
$9,695
Mortgage P&I
104%
$6,531
Property Taxes
9%
$593
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691