Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $269k initial cash invested.
-10.07%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$6,591
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,591
Total Expenses
$8,847
Mortgage P&I
90%
$5,914
Property Taxes
4%
$273
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$791
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$725