Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $265k initial cash invested.
-11.17%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$6,735
Rent
-$2,471
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,784
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,735
Total Expenses
$9,206
Mortgage P&I
87%
$5,829
Property Taxes
10%
$646
Home Insurance
5%
$350
HOA
1%
$92
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741