Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $246k initial cash invested.
-10.11%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$6,946
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,860
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,946
Total Expenses
$9,020
Mortgage P&I
76%
$5,263
Property Taxes
15%
$1,012
Home Insurance
6%
$383
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764