Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.13% first-year return on $269k initial cash invested.
-15.13%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$6,342
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,342 income − $9,732 expenses = $3,390 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,342
Total Expenses
$9,732
Mortgage P&I
94%
$5,942
Property Taxes
19%
$1,215
Home Insurance
7%
$418
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698