Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $269k initial cash invested.
-11.13%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$6,081
Rent
-$2,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,081
Total Expenses
$8,579
Mortgage P&I
95%
$5,792
Property Taxes
5%
$301
Home Insurance
7%
$419
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669