Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.73% first-year return on $239k initial cash invested.
-20.73%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$2,916
Rent
-$4,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$7,037
Mortgage P&I
181%
$5,289
Property Taxes
13%
$388
Home Insurance
13%
$368
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321