Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $236k initial cash invested.
-14.28%
Cash On Cash
2.72%
Cap Rate
0.48
DSCR
$5,276
Rent
-$2,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$8,081
Mortgage P&I
94%
$4,948
Property Taxes
15%
$796
Home Insurance
7%
$368
HOA
3%
$176
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580