Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.64% first-year return on $257k initial cash invested.
-19.64%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$4,560
Rent
-$4,206
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$8,766
Mortgage P&I
123%
$5,603
Property Taxes
13%
$600
Home Insurance
22%
$1,013
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502