Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.87% first-year return on $265k initial cash invested.
-18.87%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,892
Rent
-$4,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,779
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,892
Total Expenses
$8,065
Mortgage P&I
152%
$5,905
Property Taxes
10%
$399
Home Insurance
11%
$437
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428