Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $254k initial cash invested.
-12.17%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$6,514
Rent
-$2,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,226
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,514
Total Expenses
$9,088
Mortgage P&I
86%
$5,572
Property Taxes
14%
$906
Home Insurance
6%
$394
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$717