Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $251k initial cash invested.
-12.25%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$6,057
Rent
-$2,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,057
Total Expenses
$8,615
Mortgage P&I
90%
$5,457
Property Taxes
12%
$711
Home Insurance
6%
$388
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666