Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.46% first-year return on $256k initial cash invested.
-17.46%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$4,214
Rent
-$3,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$7,946
Mortgage P&I
131%
$5,521
Property Taxes
8%
$320
Home Insurance
10%
$418
HOA
6%
$253
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464