Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.63% first-year return on $266k initial cash invested.
-10.63%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$6,219
Rent
-$2,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1183k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$237k
Closing costs
1%
$11,826
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,219
Total Expenses
$8,578
Mortgage P&I
94%
$5,832
Property Taxes
3%
$213
Home Insurance
7%
$418
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684