Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $266k initial cash invested.
-12.72%
Cash On Cash
3.13%
Cap Rate
0.54
DSCR
$5,852
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,852
Total Expenses
$8,668
Mortgage P&I
97%
$5,655
Property Taxes
10%
$607
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644