Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.85% first-year return on $267k initial cash invested.
-4.85%
Cash On Cash
5.13%
Cap Rate
0.87
DSCR
$8,463
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,839
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,463
Total Expenses
$9,540
Mortgage P&I
68%
$5,796
Property Taxes
5%
$424
Home Insurance
5%
$441
HOA
0%
$0
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$931