Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $268k initial cash invested.
-12.08%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$6,994
Rent
-$2,698
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,994
Total Expenses
$9,692
Mortgage P&I
86%
$6,001
Property Taxes
15%
$1,051
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769