Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.28% first-year return on $269k initial cash invested.
-9.28%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$8,036
Rent
-$2,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,036 income − $10,114 expenses = $2,078 out of pocket
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,943
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,036
Total Expenses
$10,114
Mortgage P&I
75%
$6,045
Property Taxes
11%
$918
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$964
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$884