Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.05% first-year return on $269k initial cash invested.
-18.05%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,851
Rent
-$4,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,851 income − $8,897 expenses = $4,046 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
$4,851
Total Expenses
$8,897
Mortgage P&I
122%
$5,938
Property Taxes
18%
$891
Home Insurance
9%
$418
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534