Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $246k initial cash invested.
-9.78%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$6,020
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$218k
Closing costs
1%
$10,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,020
Total Expenses
$8,029
Mortgage P&I
88%
$5,326
Property Taxes
5%
$272
Home Insurance
6%
$384
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662