Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.02% first-year return on $265k initial cash invested.
-19.02%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$6,754
Rent
-$4,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,754
Total Expenses
$10,951
Mortgage P&I
87%
$5,877
Property Taxes
35%
$2,358
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743