Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.76% first-year return on $247k initial cash invested.
-17.76%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$6,548
Rent
-$3,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,548
Total Expenses
$10,209
Mortgage P&I
85%
$5,595
Property Taxes
30%
$1,970
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720