Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $251k initial cash invested.
-16.03%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$4,884
Rent
-$3,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,105
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,884
Total Expenses
$8,239
Mortgage P&I
113%
$5,495
Property Taxes
15%
$735
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537