Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.11% first-year return on $268k initial cash invested.
-4.11%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$9,068
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,892
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,068
Total Expenses
$9,986
Mortgage P&I
64%
$5,795
Property Taxes
8%
$688
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,088
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$997