Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.22% first-year return on $255k initial cash invested.
-9.22%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$6,633
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,277
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,633
Total Expenses
$8,591
Mortgage P&I
83%
$5,481
Property Taxes
7%
$453
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730