Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $268k initial cash invested.
-12.21%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$7,041
Rent
-$2,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,041 income − $9,765 expenses = $2,724 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,891
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,041
Total Expenses
$9,765
Mortgage P&I
85%
$6,002
Property Taxes
13%
$922
Home Insurance
6%
$446
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775