Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.41% first-year return on $247k initial cash invested.
-13.41%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$4,900
Rent
-$2,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$7,659
Mortgage P&I
108%
$5,298
Property Taxes
6%
$313
Home Insurance
8%
$382
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539