Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.34% first-year return on $263k initial cash invested.
-16.34%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$4,826
Rent
-$3,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,826
Total Expenses
$8,400
Mortgage P&I
119%
$5,764
Property Taxes
11%
$535
Home Insurance
9%
$420
HOA
1%
$40
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531