Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $254k initial cash invested.
-15.84%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$5,598
Rent
-$3,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,598
Total Expenses
$8,954
Mortgage P&I
101%
$5,627
Property Taxes
10%
$575
Home Insurance
7%
$394
HOA
8%
$454
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616