Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.22% first-year return on $268k initial cash invested.
-23.22%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$5,037
Rent
-$5,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $10,213 expenses = $5,176 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,037
Total Expenses
$10,213
Mortgage P&I
125%
$6,288
Property Taxes
31%
$1,586
Home Insurance
12%
$628
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554