Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $269k initial cash invested.
-10.5%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$7,080
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,942
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,080
Total Expenses
$9,432
Mortgage P&I
86%
$6,078
Property Taxes
4%
$279
Home Insurance
6%
$418
HOA
4%
$250
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779
Projection Charts
Investment Value YoY