Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $267k initial cash invested.
-8.78%
Cash On Cash
4.1%
Cap Rate
0.72
DSCR
$9,026
Rent
-$1,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,853
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,026
Total Expenses
$10,978
Mortgage P&I
62%
$5,639
Property Taxes
21%
$1,850
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$993