Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $268k initial cash invested.
-10.43%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$6,885
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,885 income − $9,210 expenses = $2,325 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,882
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,885
Total Expenses
$9,210
Mortgage P&I
87%
$6,016
Property Taxes
6%
$434
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$207
Maintenance
4%
$275
Other
11%
$757