Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.56% first-year return on $265k initial cash invested.
-20.56%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$3,072
Rent
-$4,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,747
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$7,606
Mortgage P&I
187%
$5,745
Property Taxes
12%
$383
Home Insurance
14%
$420
HOA
0%
$13
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338