Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $268k initial cash invested.
-11.65%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$6,844
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,885
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,844
Total Expenses
$9,441
Mortgage P&I
89%
$6,119
Property Taxes
8%
$566
Home Insurance
6%
$429
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753