Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $261k initial cash invested.
-10.16%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$6,786
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,581
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,786
Total Expenses
$8,998
Mortgage P&I
84%
$5,732
Property Taxes
8%
$542
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$204
Maintenance
4%
$271
Other
11%
$746