Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16% first-year return on $269k initial cash invested.
-16%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$5,667
Rent
-$3,585
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
6.4%
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
$5,667
Total Expenses
$9,252
Mortgage P&I
106%
$5,979
Property Taxes
16%
$926
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623