Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.54% first-year return on $239k initial cash invested.
-17.54%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$4,299
Rent
-$3,487
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
6.6%
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
$4,299
Total Expenses
$7,786
Mortgage P&I
124%
$5,350
Property Taxes
14%
$606
Home Insurance
9%
$368
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473