Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.24% first-year return on $258k initial cash invested.
-18.24%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$3,658
Rent
-$3,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$212k
Closing costs
1%
$10,577
Rehab
0%
$0
Furnishing
3%
$36,000
Cashflow
Total Income
$3,658
Total Expenses
$7,582
Mortgage P&I
143%
$5,233
Property Taxes
17%
$634
Home Insurance
13%
$472
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402