Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $269k initial cash invested.
-12.17%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$6,850
Rent
-$2,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,850 income − $9,582 expenses = $2,732 out of pocket
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,850
Total Expenses
$9,582
Mortgage P&I
89%
$6,062
Property Taxes
12%
$842
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754