Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $265k initial cash invested.
-11.67%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$5,883
Rent
-$2,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,753
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,883
Total Expenses
$8,459
Mortgage P&I
99%
$5,817
Property Taxes
3%
$192
Home Insurance
7%
$438
HOA
0%
$13
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647