Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.97% first-year return on $248k initial cash invested.
-23.97%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$1,978
Rent
-$4,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$6,930
Mortgage P&I
281%
$5,562
Property Taxes
16%
$313
Home Insurance
19%
$383
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218