Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.31% first-year return on $264k initial cash invested.
-17.31%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,442
Rent
-$3,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$8,254
Mortgage P&I
130%
$5,782
Property Taxes
12%
$541
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489