Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.96% first-year return on $253k initial cash invested.
-19.96%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$3,458
Rent
-$4,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$7,672
Mortgage P&I
160%
$5,519
Property Taxes
16%
$570
Home Insurance
12%
$408
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380