Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.75% first-year return on $243k initial cash invested.
-16.75%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$3,666
Rent
-$3,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,694
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$7,051
Mortgage P&I
145%
$5,302
Property Taxes
3%
$117
Home Insurance
11%
$385
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403