Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $249k initial cash invested.
-6.75%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$7,053
Rent
-$1,399
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%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,053
Total Expenses
$8,452
Mortgage P&I
77%
$5,404
Property Taxes
4%
$265
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776