Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.4% first-year return on $249k initial cash invested.
-14.4%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$5,156
Rent
-$2,988
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%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,156
Total Expenses
$8,144
Mortgage P&I
104%
$5,365
Property Taxes
12%
$641
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567