Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.32% first-year return on $249k initial cash invested.
-18.32%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$3,886
Rent
-$3,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$7,685
Mortgage P&I
140%
$5,429
Property Taxes
14%
$551
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427