Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $237k initial cash invested.
-13.99%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$5,619
Rent
-$2,766
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,437
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,619
Total Expenses
$8,385
Mortgage P&I
93%
$5,204
Property Taxes
16%
$902
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618