Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $249k initial cash invested.
-10.54%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$6,678
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,988
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,678
Total Expenses
$8,863
Mortgage P&I
81%
$5,390
Property Taxes
12%
$818
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735