Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.52% first-year return on $245k initial cash invested.
-10.52%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$6,213
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,213
Total Expenses
$8,358
Mortgage P&I
84%
$5,225
Property Taxes
10%
$638
Home Insurance
6%
$382
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$683