Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.21% first-year return on $259k initial cash invested.
-18.21%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$4,064
Rent
-$3,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$7,998
Mortgage P&I
143%
$5,810
Property Taxes
10%
$403
Home Insurance
10%
$402
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447