Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $266k initial cash invested.
-13.97%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$5,630
Rent
-$3,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,630
Total Expenses
$8,721
Mortgage P&I
107%
$6,026
Property Taxes
6%
$343
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619