Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.09% first-year return on $260k initial cash invested.
-21.09%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$6,908
Rent
-$4,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,908
Total Expenses
$11,469
Mortgage P&I
84%
$5,802
Property Taxes
42%
$2,917
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760