Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.58% first-year return on $238k initial cash invested.
-9.58%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$6,648
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,648
Total Expenses
$8,548
Mortgage P&I
77%
$5,150
Property Taxes
12%
$770
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731