Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $265k initial cash invested.
-10.13%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$7,287
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,775
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,287
Total Expenses
$9,527
Mortgage P&I
79%
$5,771
Property Taxes
12%
$859
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$219
Maintenance
4%
$291
Other
11%
$802