Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $251k initial cash invested.
-12.26%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$6,741
Rent
-$2,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1107k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$221k
Closing costs
1%
$11,072
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,741
Total Expenses
$9,301
Mortgage P&I
83%
$5,624
Property Taxes
11%
$740
Home Insurance
6%
$394
HOA
4%
$250
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742