Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $260k initial cash invested.
-15.21%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$5,082
Rent
-$3,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,514
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,082
Total Expenses
$8,374
Mortgage P&I
109%
$5,537
Property Taxes
14%
$690
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559