Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.92% first-year return on $257k initial cash invested.
-17.92%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$6,201
Rent
-$3,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,201
Total Expenses
$10,043
Mortgage P&I
93%
$5,747
Property Taxes
29%
$1,777
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682