Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.97% first-year return on $261k initial cash invested.
-12.97%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$5,654
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1157k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$8,475
Mortgage P&I
101%
$5,718
Property Taxes
3%
$162
Home Insurance
7%
$420
HOA
4%
$253
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622