Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.4% first-year return on $260k initial cash invested.
-20.4%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$3,212
Rent
-$4,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$7,623
Mortgage P&I
177%
$5,697
Property Taxes
14%
$434
Home Insurance
13%
$402
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353