Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $264k initial cash invested.
-12.82%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$6,160
Rent
-$2,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,160
Total Expenses
$8,983
Mortgage P&I
92%
$5,693
Property Taxes
13%
$776
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678