Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $257k initial cash invested.
-13.97%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$5,714
Rent
-$2,987
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,360
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,714
Total Expenses
$8,701
Mortgage P&I
97%
$5,539
Property Taxes
14%
$798
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629