Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.92% first-year return on $262k initial cash invested.
-2.92%
Cash On Cash
5.48%
Cap Rate
0.95
DSCR
$8,932
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,932
Total Expenses
$9,569
Mortgage P&I
62%
$5,580
Property Taxes
7%
$611
Home Insurance
4%
$341
HOA
0%
$0
Property Management
12%
$1,072
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$983