Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.99% first-year return on $239k initial cash invested.
-22.99%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,474
Rent
-$4,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$8,043
Mortgage P&I
148%
$5,147
Property Taxes
38%
$1,332
Home Insurance
11%
$383
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382