Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $263k initial cash invested.
-15.97%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$5,424
Rent
-$3,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,424
Total Expenses
$8,924
Mortgage P&I
106%
$5,743
Property Taxes
18%
$958
Home Insurance
7%
$378
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597