Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.87% first-year return on $268k initial cash invested.
-19.87%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$5,066
Rent
-$4,444
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,921
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,066
Total Expenses
$9,510
Mortgage P&I
116%
$5,898
Property Taxes
18%
$909
Home Insurance
19%
$980
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557