Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.48% first-year return on $237k initial cash invested.
-3.48%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$9,741
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1043k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,430
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,741
Total Expenses
$10,429
Mortgage P&I
54%
$5,229
Property Taxes
15%
$1,502
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,169
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,072