Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.28% first-year return on $269k initial cash invested.
-13.28%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$6,432
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,432
Total Expenses
$9,407
Mortgage P&I
93%
$5,973
Property Taxes
13%
$834
Home Insurance
6%
$413
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708