Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.16% first-year return on $237k initial cash invested.
-2.16%
Cash On Cash
5.84%
Cap Rate
0.99
DSCR
$9,462
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,462
Total Expenses
$9,890
Mortgage P&I
54%
$5,134
Property Taxes
8%
$740
Home Insurance
4%
$385
HOA
4%
$415
Property Management
12%
$1,135
CapEx
4%
$378
Vacancy
3%
$284
Maintenance
4%
$378
Other
11%
$1,041