Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.14% first-year return on $261k initial cash invested.
-13.14%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$5,938
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,594
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,938
Total Expenses
$8,801
Mortgage P&I
95%
$5,622
Property Taxes
13%
$744
Home Insurance
7%
$415
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$653