Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $259k initial cash invested.
-12.47%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$6,126
Rent
-$2,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,126
Total Expenses
$8,813
Mortgage P&I
91%
$5,568
Property Taxes
12%
$751
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674