Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $265k initial cash invested.
-15.07%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$6,072
Rent
-$3,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,072
Total Expenses
$9,406
Mortgage P&I
94%
$5,701
Property Taxes
20%
$1,220
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668