Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $255k initial cash invested.
-16.03%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$4,794
Rent
-$3,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$8,195
Mortgage P&I
116%
$5,574
Property Taxes
12%
$589
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527