Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $266k initial cash invested.
-15.09%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$5,170
Rent
-$3,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,170
Total Expenses
$8,512
Mortgage P&I
112%
$5,812
Property Taxes
10%
$529
Home Insurance
8%
$413
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569