Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.74% first-year return on $267k initial cash invested.
-13.74%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$6,375
Rent
-$3,056
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,849
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,375
Total Expenses
$9,431
Mortgage P&I
92%
$5,848
Property Taxes
15%
$987
Home Insurance
7%
$429
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701