Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.56% first-year return on $237k initial cash invested.
-14.56%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$5,919
Rent
-$2,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,439
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,919
Total Expenses
$8,798
Mortgage P&I
87%
$5,158
Property Taxes
16%
$951
Home Insurance
6%
$374
HOA
5%
$302
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651