Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -66.93% first-year return on $18,000 initial cash invested.
-66.93%
Cash On Cash
5.27%
Cap Rate
0.73
DSCR
$3,250
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Monthly Mortgage Payment
$3,200
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$18,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$4,254
Mortgage P&I
98%
$3,200
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
2%
$78
Property Management
8%
$260
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358
Projection Charts
Investment Value YoY