Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.43% first-year return on $264k initial cash invested.
-0.43%
Cash On Cash
6.26%
Cap Rate
1.06
DSCR
$10,642
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,642
Total Expenses
$10,736
Mortgage P&I
54%
$5,777
Property Taxes
8%
$902
Home Insurance
4%
$438
HOA
0%
$0
Property Management
12%
$1,277
CapEx
4%
$426
Vacancy
3%
$319
Maintenance
4%
$426
Other
11%
$1,171