Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $260k initial cash invested.
-9.44%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$7,527
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,527
Total Expenses
$9,568
Mortgage P&I
75%
$5,635
Property Taxes
14%
$1,026
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$903
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$828