Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.21% first-year return on $263k initial cash invested.
-17.21%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,368
Rent
-$3,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,653
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$8,135
Mortgage P&I
131%
$5,740
Property Taxes
11%
$490
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480