Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.08% first-year return on $249k initial cash invested.
-17.08%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$4,206
Rent
-$3,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,206
Total Expenses
$7,750
Mortgage P&I
129%
$5,418
Property Taxes
12%
$517
Home Insurance
9%
$385
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463