Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.87% first-year return on $254k initial cash invested.
-18.87%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,837
Rent
-$3,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$7,836
Mortgage P&I
145%
$5,566
Property Taxes
14%
$531
Home Insurance
10%
$394
HOA
1%
$42
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422