Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $255k initial cash invested.
-10.32%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$5,684
Rent
-$2,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,684
Total Expenses
$7,878
Mortgage P&I
96%
$5,445
Property Taxes
2%
$106
Home Insurance
7%
$395
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$171
Maintenance
4%
$227
Other
11%
$625