Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $268k initial cash invested.
-2.19%
Cash On Cash
5.84%
Cap Rate
0.99
DSCR
$11,508
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,909
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,508
Total Expenses
$11,998
Mortgage P&I
51%
$5,826
Property Taxes
16%
$1,842
Home Insurance
4%
$418
HOA
0%
$0
Property Management
12%
$1,381
CapEx
4%
$460
Vacancy
3%
$345
Maintenance
4%
$460
Other
11%
$1,266