Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $264k initial cash invested.
-15.84%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$5,517
Rent
-$3,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,517
Total Expenses
$9,004
Mortgage P&I
107%
$5,906
Property Taxes
14%
$777
Home Insurance
8%
$420
HOA
0%
$24
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607