Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.58% first-year return on $249k initial cash invested.
-9.58%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$6,224
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,224
Total Expenses
$8,212
Mortgage P&I
89%
$5,541
Property Taxes
3%
$169
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685