Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.62% first-year return on $241k initial cash invested.
-11.62%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$6,236
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,236
Total Expenses
$8,566
Mortgage P&I
85%
$5,296
Property Taxes
14%
$857
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686