Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.74% first-year return on $261k initial cash invested.
-4.74%
Cash On Cash
5.01%
Cap Rate
0.87
DSCR
$7,628
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,628
Total Expenses
$8,660
Mortgage P&I
73%
$5,565
Property Taxes
1%
$96
Home Insurance
5%
$406
HOA
0%
$0
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839