Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.49% first-year return on $268k initial cash invested.
-18.49%
Cash On Cash
2.78%
Cap Rate
0.42
DSCR
$6,614
Rent
-$4,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,614 income − $10,752 expenses = $4,138 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$239k
Closing costs
1%
$11,928
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,614
Total Expenses
$10,752
Mortgage P&I
100%
$6,638
Property Taxes
16%
$1,060
Home Insurance
6%
$420
HOA
6%
$384
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$198
Maintenance
4%
$265
Other
11%
$728