Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $253k initial cash invested.
-13.6%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$6,057
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,057
Total Expenses
$8,930
Mortgage P&I
91%
$5,512
Property Taxes
14%
$837
Home Insurance
7%
$402
HOA
2%
$120
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666