Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $266k initial cash invested.
-9.84%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$7,395
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,395
Total Expenses
$9,576
Mortgage P&I
79%
$5,808
Property Taxes
12%
$886
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813