Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.4% first-year return on $253k initial cash invested.
-12.4%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$6,189
Rent
-$2,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,189
Total Expenses
$8,803
Mortgage P&I
88%
$5,470
Property Taxes
13%
$784
Home Insurance
7%
$411
HOA
1%
$32
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681