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 $253k initial cash invested.
-12.98%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$5,952
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,952
Total Expenses
$8,690
Mortgage P&I
92%
$5,472
Property Taxes
13%
$802
Home Insurance
7%
$392
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655