Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $268k initial cash invested.
-11.34%
Cash On Cash
4.06%
Cap Rate
0.64
DSCR
$7,084
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,084 income − $9,615 expenses = $2,531 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,893
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,084
Total Expenses
$9,615
Mortgage P&I
89%
$6,271
Property Taxes
6%
$448
Home Insurance
6%
$437
HOA
1%
$51
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$213
Maintenance
4%
$283
Other
11%
$779