Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $263k initial cash invested.
-9.92%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$7,154
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1166k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,154
Total Expenses
$9,326
Mortgage P&I
81%
$5,797
Property Taxes
8%
$589
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787