Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.24% first-year return on $268k initial cash invested.
-12.24%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$8,566
Rent
-$2,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1192k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,915
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,566
Total Expenses
$11,302
Mortgage P&I
71%
$6,103
Property Taxes
19%
$1,624
Home Insurance
5%
$446
HOA
3%
$216
Property Management
12%
$1,028
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$942