Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.65% first-year return on $248k initial cash invested.
-17.65%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,852
Rent
-$3,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,973
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$7,507
Mortgage P&I
143%
$5,516
Property Taxes
7%
$272
Home Insurance
11%
$409
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424