Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.19% first-year return on $247k initial cash invested.
-11.19%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$6,488
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,887
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,488
Total Expenses
$8,787
Mortgage P&I
84%
$5,466
Property Taxes
10%
$674
Home Insurance
6%
$385
HOA
1%
$54
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714