Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.79% first-year return on $241k initial cash invested.
-18.79%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,952
Rent
-$3,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,952
Total Expenses
$7,727
Mortgage P&I
132%
$5,213
Property Taxes
14%
$568
Home Insurance
10%
$385
HOA
5%
$217
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435