Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $269k initial cash invested.
-11.67%
Cash On Cash
3.89%
Cap Rate
0.63
DSCR
$7,732
Rent
-$2,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,732 income − $10,347 expenses = $2,615 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.7%
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
$7,732
Total Expenses
$10,347
Mortgage P&I
80%
$6,175
Property Taxes
15%
$1,125
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$928
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$851