Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $260k initial cash invested.
-13.01%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$6,178
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,178
Total Expenses
$8,995
Mortgage P&I
92%
$5,693
Property Taxes
13%
$782
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680