Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.19% first-year return on $266k initial cash invested.
-9.19%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$7,516
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,816
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,516
Total Expenses
$9,554
Mortgage P&I
78%
$5,827
Property Taxes
10%
$731
Home Insurance
6%
$420
HOA
0%
$20
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$225
Maintenance
4%
$301
Other
11%
$827