Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $263k initial cash invested.
-15.45%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$5,604
Rent
-$3,387
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
6.5%
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
$5,604
Total Expenses
$8,991
Mortgage P&I
106%
$5,924
Property Taxes
13%
$730
Home Insurance
7%
$420
HOA
0%
$13
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616