Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.21% first-year return on $243k initial cash invested.
-17.21%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,786
Rent
-$3,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$8,277
Mortgage P&I
112%
$5,346
Property Taxes
17%
$796
Home Insurance
9%
$451
HOA
1%
$58
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526