Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.15% first-year return on $268k initial cash invested.
-5.15%
Cash On Cash
4.96%
Cap Rate
0.86
DSCR
$8,480
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,902
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,480
Total Expenses
$9,630
Mortgage P&I
68%
$5,728
Property Taxes
7%
$599
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$933