Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.92% first-year return on $255k initial cash invested.
-15.92%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$4,684
Rent
-$3,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,684
Total Expenses
$8,060
Mortgage P&I
116%
$5,422
Property Taxes
14%
$644
Home Insurance
9%
$402
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515