Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.46% first-year return on $268k initial cash invested.
-18.46%
Cash On Cash
2.79%
Cap Rate
0.42
DSCR
$6,579
Rent
-$4,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,579 income − $10,700 expenses = $4,121 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,899
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$10,700
Mortgage P&I
101%
$6,621
Property Taxes
16%
$1,051
Home Insurance
6%
$416
HOA
6%
$376
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724