Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.58% first-year return on $253k initial cash invested.
-16.58%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$5,784
Rent
-$3,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,784
Total Expenses
$9,285
Mortgage P&I
97%
$5,623
Property Taxes
22%
$1,290
Home Insurance
7%
$406
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636