Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.11% first-year return on $248k initial cash invested.
-6.11%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$8,016
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1094k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,940
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,016
Total Expenses
$9,277
Mortgage P&I
67%
$5,395
Property Taxes
10%
$772
Home Insurance
5%
$384
HOA
0%
$0
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$240
Maintenance
4%
$321
Other
11%
$882