Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.73% first-year return on $259k initial cash invested.
-12.73%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$5,097
Rent
-$2,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,478
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$7,845
Mortgage P&I
111%
$5,642
Property Taxes
1%
$67
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561