Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.48% first-year return on $264k initial cash invested.
-14.48%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$7,262
Rent
-$3,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,729
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,262
Total Expenses
$10,451
Mortgage P&I
80%
$5,803
Property Taxes
6%
$455
Home Insurance
6%
$438
HOA
18%
$1,287
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$799