Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.63% first-year return on $257k initial cash invested.
-17.63%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$4,287
Rent
-$3,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$8,065
Mortgage P&I
132%
$5,667
Property Taxes
12%
$521
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472