Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.06% first-year return on $246k initial cash invested.
-22.06%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$2,234
Rent
-$4,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,872
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,234
Total Expenses
$6,762
Mortgage P&I
241%
$5,382
Property Taxes
9%
$203
Home Insurance
19%
$418
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246