Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $252k initial cash invested.
-16.17%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$5,247
Rent
-$3,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,137
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,247
Total Expenses
$8,640
Mortgage P&I
108%
$5,655
Property Taxes
15%
$799
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577