Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $253k initial cash invested.
-11.42%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$6,172
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,172
Total Expenses
$8,580
Mortgage P&I
92%
$5,666
Property Taxes
7%
$418
Home Insurance
6%
$397
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679