Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $251k initial cash invested.
-12.33%
Cash On Cash
3.28%
Cap Rate
0.57
DSCR
$6,123
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,105
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,123
Total Expenses
$8,704
Mortgage P&I
88%
$5,375
Property Taxes
13%
$826
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674