Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.29% first-year return on $266k initial cash invested.
-10.29%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$7,900
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$237k
Closing costs
1%
$11,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,900
Total Expenses
$10,185
Mortgage P&I
73%
$5,802
Property Taxes
10%
$828
Home Insurance
7%
$541
HOA
4%
$328
Property Management
12%
$948
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$869