Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.46% first-year return on $264k initial cash invested.
-17.46%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$5,238
Rent
-$3,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,238
Total Expenses
$9,077
Mortgage P&I
111%
$5,820
Property Taxes
16%
$827
Home Insurance
8%
$418
HOA
4%
$230
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576