Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $268k initial cash invested.
-6.83%
Cash On Cash
4.7%
Cap Rate
0.8
DSCR
$8,182
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,182 income − $9,707 expenses = $1,525 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,894
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,182
Total Expenses
$9,707
Mortgage P&I
72%
$5,859
Property Taxes
8%
$685
Home Insurance
5%
$382
HOA
0%
$0
Property Management
12%
$982
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$900