Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $238k initial cash invested.
-10.1%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$5,902
Rent
-$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,902
Total Expenses
$7,909
Mortgage P&I
88%
$5,218
Property Taxes
5%
$317
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649