Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.49% first-year return on $248k initial cash invested.
-22.49%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,324
Rent
-$4,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$8,971
Mortgage P&I
127%
$5,475
Property Taxes
33%
$1,434
Home Insurance
9%
$383
HOA
5%
$208
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476