Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $263k initial cash invested.
-10.76%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$6,904
Rent
-$2,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,667
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,904
Total Expenses
$9,263
Mortgage P&I
82%
$5,645
Property Taxes
13%
$913
Home Insurance
5%
$359
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759