Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $255k initial cash invested.
-13.67%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$5,649
Rent
-$2,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,649
Total Expenses
$8,558
Mortgage P&I
99%
$5,593
Property Taxes
11%
$643
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621