Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.26% first-year return on $269k initial cash invested.
-17.26%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$6,150
Rent
-$3,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,150
Total Expenses
$10,019
Mortgage P&I
95%
$5,860
Property Taxes
27%
$1,640
Home Insurance
7%
$429
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676