Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.95% first-year return on $268k initial cash invested.
-14.95%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$5,757
Rent
-$3,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,757 income − $9,094 expenses = $3,337 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,757
Total Expenses
$9,094
Mortgage P&I
103%
$5,940
Property Taxes
14%
$830
Home Insurance
6%
$367
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633