Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.73% first-year return on $261k initial cash invested.
-17.73%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$4,472
Rent
-$3,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,575
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$8,329
Mortgage P&I
124%
$5,567
Property Taxes
18%
$821
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492