Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.19% first-year return on $268k initial cash invested.
-13.19%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$5,916
Rent
-$2,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $8,866 expenses = $2,950 out of pocket
Investment Breakdown
|
Purchase Price
$1192k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,920
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,916
Total Expenses
$8,866
Mortgage P&I
101%
$5,970
Property Taxes
7%
$430
Home Insurance
8%
$454
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651