Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.99% first-year return on $236k initial cash invested.
-3.99%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$11,276
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,276
Total Expenses
$12,062
Mortgage P&I
46%
$5,145
Property Taxes
5%
$560
Home Insurance
3%
$376
HOA
19%
$2,148
Property Management
12%
$1,353
CapEx
4%
$451
Vacancy
3%
$338
Maintenance
4%
$451
Other
11%
$1,240