Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.86% first-year return on $264k initial cash invested.
-15.86%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$5,142
Rent
-$3,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,729
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$8,635
Mortgage P&I
110%
$5,675
Property Taxes
15%
$795
Home Insurance
8%
$416
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566