Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $256k initial cash invested.
-14.28%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$6,130
Rent
-$3,049
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$9,179
Mortgage P&I
93%
$5,715
Property Taxes
16%
$978
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674