Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.66% first-year return on $267k initial cash invested.
-10.66%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$7,682
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,682
Total Expenses
$10,053
Mortgage P&I
76%
$5,811
Property Taxes
14%
$1,064
Home Insurance
6%
$429
HOA
2%
$138
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845