Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.22% first-year return on $269k initial cash invested.
-18.22%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$4,306
Rent
-$4,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $8,389 expenses = $4,083 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,306
Total Expenses
$8,389
Mortgage P&I
142%
$6,114
Property Taxes
9%
$387
Home Insurance
10%
$418
HOA
0%
$6
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474