Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.95% first-year return on $268k initial cash invested.
-3.95%
Cash On Cash
5.63%
Cap Rate
0.92
DSCR
$10,510
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,510 income − $11,394 expenses = $884 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$239k
Closing costs
1%
$11,925
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,510
Total Expenses
$11,394
Mortgage P&I
58%
$6,055
Property Taxes
12%
$1,295
Home Insurance
4%
$472
HOA
0%
$0
Property Management
12%
$1,261
CapEx
4%
$420
Vacancy
3%
$315
Maintenance
4%
$420
Other
11%
$1,156