Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.3% first-year return on $262k initial cash invested.
-15.3%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$6,477
Rent
-$3,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,477
Total Expenses
$9,811
Mortgage P&I
90%
$5,851
Property Taxes
18%
$1,176
Home Insurance
6%
$420
HOA
3%
$163
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712