Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.82% first-year return on $263k initial cash invested.
-18.82%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,236
Rent
-$4,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$8,354
Mortgage P&I
137%
$5,792
Property Taxes
15%
$640
Home Insurance
10%
$420
HOA
1%
$63
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466