Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.82% first-year return on $269k initial cash invested.
-11.82%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$6,848
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,959
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,848
Total Expenses
$9,498
Mortgage P&I
89%
$6,072
Property Taxes
10%
$687
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753