Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $274k initial cash invested.
-13.43%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$6,000
Rent
-$3,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$238k
Closing costs
1%
$11,895
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,000
Total Expenses
$9,065
Mortgage P&I
98%
$5,885
Property Taxes
9%
$561
Home Insurance
7%
$432
HOA
2%
$147
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660