Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.5% first-year return on $255k initial cash invested.
-16.5%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$4,401
Rent
-$3,508
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,292
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$7,909
Mortgage P&I
125%
$5,489
Property Taxes
12%
$506
Home Insurance
10%
$418
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484