Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.79% first-year return on $249k initial cash invested.
-15.79%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$4,434
Rent
-$3,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,997
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$7,710
Mortgage P&I
121%
$5,387
Property Taxes
10%
$422
Home Insurance
9%
$394
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488