Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.38% first-year return on $252k initial cash invested.
-10.38%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$6,056
Rent
-$2,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,056
Total Expenses
$8,236
Mortgage P&I
91%
$5,525
Property Taxes
4%
$250
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666