Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.29% first-year return on $248k initial cash invested.
-14.29%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$5,898
Rent
-$2,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1096k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,955
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,898
Total Expenses
$8,852
Mortgage P&I
90%
$5,301
Property Taxes
13%
$768
Home Insurance
7%
$388
HOA
7%
$389
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649