Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.74% first-year return on $238k initial cash invested.
-17.74%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$4,588
Rent
-$3,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$8,111
Mortgage P&I
115%
$5,294
Property Taxes
17%
$782
Home Insurance
8%
$385
HOA
2%
$88
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505