Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.47% first-year return on $265k initial cash invested.
-14.47%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$5,636
Rent
-$3,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,771
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$8,833
Mortgage P&I
102%
$5,725
Property Taxes
13%
$731
Home Insurance
8%
$438
HOA
0%
$24
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620