Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.6% first-year return on $247k initial cash invested.
-11.6%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$6,573
Rent
-$2,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$219k
Closing costs
1%
$10,925
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,573
Total Expenses
$8,964
Mortgage P&I
80%
$5,246
Property Taxes
17%
$1,098
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$723