Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.62% first-year return on $261k initial cash invested.
-13.62%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$6,195
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,580
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,195
Total Expenses
$9,159
Mortgage P&I
94%
$5,832
Property Taxes
13%
$819
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681