Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.25% first-year return on $260k initial cash invested.
-15.25%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$5,652
Rent
-$3,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,545
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,652
Total Expenses
$8,962
Mortgage P&I
100%
$5,657
Property Taxes
17%
$963
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622