Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.09% first-year return on $268k initial cash invested.
-18.09%
Cash On Cash
2.44%
Cap Rate
0.39
DSCR
$5,872
Rent
-$4,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,872 income − $9,914 expenses = $4,042 out of pocket
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,872
Total Expenses
$9,914
Mortgage P&I
106%
$6,231
Property Taxes
21%
$1,248
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646