Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.29% first-year return on $258k initial cash invested.
-15.29%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$5,894
Rent
-$3,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,894
Total Expenses
$9,181
Mortgage P&I
96%
$5,674
Property Taxes
19%
$1,118
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648