Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.79% first-year return on $269k initial cash invested.
-13.79%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$6,868
Rent
-$3,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,868 income − $9,959 expenses = $3,091 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
$6,868
Total Expenses
$9,959
Mortgage P&I
88%
$6,031
Property Taxes
17%
$1,175
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755