Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $257k initial cash invested.
-10.96%
Cash On Cash
3.58%
Cap Rate
0.62
DSCR
$5,582
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$7,929
Mortgage P&I
99%
$5,518
Property Taxes
2%
$116
Home Insurance
7%
$398
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614