Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.22% first-year return on $261k initial cash invested.
-11.22%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$7,348
Rent
-$2,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1156k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,564
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,348
Total Expenses
$9,787
Mortgage P&I
78%
$5,719
Property Taxes
12%
$855
Home Insurance
6%
$420
HOA
4%
$295
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808