Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $255k initial cash invested.
-12.64%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$5,914
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,914
Total Expenses
$8,602
Mortgage P&I
93%
$5,505
Property Taxes
12%
$700
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651