Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $268k initial cash invested.
-17.1%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$4,380
Rent
-$3,818
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,904
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,380
Total Expenses
$8,198
Mortgage P&I
132%
$5,785
Property Taxes
11%
$486
Home Insurance
10%
$438
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482