Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.18% first-year return on $256k initial cash invested.
-15.18%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$5,696
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,353
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,696
Total Expenses
$8,939
Mortgage P&I
99%
$5,635
Property Taxes
18%
$1,016
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627