Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $255k initial cash invested.
-10.09%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$6,168
Rent
-$2,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,301
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,168
Total Expenses
$8,314
Mortgage P&I
93%
$5,714
Property Taxes
2%
$94
Home Insurance
7%
$409
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678