Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $269k initial cash invested.
-14.08%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$6,078
Rent
-$3,159
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
6.2%
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
$6,078
Total Expenses
$9,237
Mortgage P&I
96%
$5,850
Property Taxes
15%
$901
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669