Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.28% first-year return on $241k initial cash invested.
-17.28%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$4,366
Rent
-$3,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$7,830
Mortgage P&I
119%
$5,214
Property Taxes
17%
$760
Home Insurance
9%
$371
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480