Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.07% first-year return on $268k initial cash invested.
-16.07%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$5,836
Rent
-$3,586
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,895
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,836
Total Expenses
$9,422
Mortgage P&I
102%
$5,955
Property Taxes
17%
$1,019
Home Insurance
7%
$425
HOA
1%
$40
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642