Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.01% first-year return on $262k initial cash invested.
-18.01%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,498
Rent
-$3,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$8,429
Mortgage P&I
129%
$5,796
Property Taxes
15%
$683
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495