Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.95% first-year return on $269k initial cash invested.
-17.95%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$3,802
Rent
-$4,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,940
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$7,822
Mortgage P&I
156%
$5,920
Property Taxes
5%
$192
Home Insurance
11%
$418
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418