Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $263k initial cash invested.
-10.74%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$6,093
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,652
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,093
Total Expenses
$8,445
Mortgage P&I
93%
$5,680
Property Taxes
4%
$229
Home Insurance
8%
$464
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670