Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.94% first-year return on $259k initial cash invested.
-10.94%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$6,585
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,585
Total Expenses
$8,949
Mortgage P&I
84%
$5,560
Property Taxes
3%
$174
Home Insurance
6%
$402
HOA
9%
$575
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724