Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $252k initial cash invested.
-13.97%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$5,982
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1113k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,133
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,982
Total Expenses
$8,913
Mortgage P&I
91%
$5,436
Property Taxes
18%
$1,059
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658