Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.59% first-year return on $269k initial cash invested.
-16.59%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$4,730
Rent
-$3,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$240k
Closing costs
1%
$11,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,730
Total Expenses
$8,456
Mortgage P&I
125%
$5,914
Property Taxes
10%
$496
Home Insurance
9%
$438
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520