Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.44% first-year return on $255k initial cash invested.
-18.44%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$4,508
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,508
Total Expenses
$8,426
Mortgage P&I
127%
$5,730
Property Taxes
17%
$748
Home Insurance
9%
$416
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496