Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.89% first-year return on $237k initial cash invested.
-11.89%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$5,746
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,746
Total Expenses
$8,097
Mortgage P&I
89%
$5,103
Property Taxes
12%
$664
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632