Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $259k initial cash invested.
-12.07%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$6,644
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,644
Total Expenses
$9,253
Mortgage P&I
86%
$5,683
Property Taxes
12%
$790
Home Insurance
6%
$420
HOA
2%
$101
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731