Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.76% first-year return on $269k initial cash invested.
-12.76%
Cash On Cash
4.02%
Cap Rate
0.61
DSCR
$7,965
Rent
-$2,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,965 income − $10,825 expenses = $2,860 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
7.3%
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
$7,965
Total Expenses
$10,825
Mortgage P&I
82%
$6,549
Property Taxes
14%
$1,149
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$956
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$876