Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.44% first-year return on $262k initial cash invested.
-15.44%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$4,798
Rent
-$3,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,798
Total Expenses
$8,167
Mortgage P&I
119%
$5,717
Property Taxes
8%
$400
Home Insurance
9%
$418
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528