Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $267k initial cash invested.
-11.38%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$6,728
Rent
-$2,532
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,854
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,728
Total Expenses
$9,260
Mortgage P&I
88%
$5,934
Property Taxes
9%
$621
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740