Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $261k initial cash invested.
-14.81%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$5,530
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,530
Total Expenses
$8,745
Mortgage P&I
102%
$5,618
Property Taxes
14%
$785
Home Insurance
8%
$420
HOA
1%
$42
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608