Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $259k initial cash invested.
-13.65%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$6,462
Rent
-$2,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,462
Total Expenses
$9,403
Mortgage P&I
85%
$5,515
Property Taxes
20%
$1,281
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711