Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $242k initial cash invested.
-13.03%
Cash On Cash
3.01%
Cap Rate
0.53
DSCR
$5,634
Rent
-$2,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,656
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,634
Total Expenses
$8,259
Mortgage P&I
90%
$5,077
Property Taxes
14%
$789
Home Insurance
7%
$378
HOA
2%
$100
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620