Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $252k initial cash invested.
-10.88%
Cash On Cash
3.54%
Cap Rate
0.62
DSCR
$6,264
Rent
-$2,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1113k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,134
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,264
Total Expenses
$8,548
Mortgage P&I
85%
$5,314
Property Taxes
11%
$701
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$689