Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $235k initial cash invested.
-11.85%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$5,550
Rent
-$2,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$206k
Closing costs
1%
$10,318
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,550
Total Expenses
$7,868
Mortgage P&I
91%
$5,056
Property Taxes
9%
$505
Home Insurance
7%
$368
HOA
1%
$53
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610