Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.75% first-year return on $253k initial cash invested.
-21.75%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$4,432
Rent
-$4,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,184
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$9,015
Mortgage P&I
125%
$5,530
Property Taxes
33%
$1,474
Home Insurance
9%
$404
HOA
2%
$100
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488