Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $264k initial cash invested.
-10.28%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$7,188
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,188
Total Expenses
$9,454
Mortgage P&I
82%
$5,871
Property Taxes
10%
$722
Home Insurance
6%
$415
HOA
0%
$0
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791