Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.51% first-year return on $267k initial cash invested.
-11.51%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$6,246
Rent
-$2,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,246
Total Expenses
$8,804
Mortgage P&I
94%
$5,876
Property Taxes
4%
$257
Home Insurance
7%
$414
HOA
2%
$133
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687