Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.66% first-year return on $260k initial cash invested.
-11.66%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$6,664
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1152k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,519
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,664
Total Expenses
$9,190
Mortgage P&I
85%
$5,641
Property Taxes
13%
$880
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733