Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.59% first-year return on $238k initial cash invested.
-10.59%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$6,810
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,486
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,810
Total Expenses
$8,913
Mortgage P&I
76%
$5,187
Property Taxes
15%
$1,044
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749