Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.98% first-year return on $257k initial cash invested.
-12.98%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$6,538
Rent
-$2,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,379
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,538
Total Expenses
$9,317
Mortgage P&I
86%
$5,648
Property Taxes
17%
$1,096
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$719