Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.44% first-year return on $261k initial cash invested.
-17.44%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,311
Rent
-$3,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$8,097
Mortgage P&I
135%
$5,827
Property Taxes
8%
$338
Home Insurance
10%
$420
HOA
1%
$48
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474