Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.08% first-year return on $259k initial cash invested.
-16.08%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$4,152
Rent
-$3,477
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,152
Total Expenses
$7,629
Mortgage P&I
139%
$5,790
Property Taxes
1%
$25
Home Insurance
10%
$402
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457