Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $249k initial cash invested.
-6.32%
Cash On Cash
4.82%
Cap Rate
0.81
DSCR
$7,120
Rent
-$1,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,120
Total Expenses
$8,431
Mortgage P&I
76%
$5,444
Property Taxes
2%
$173
Home Insurance
5%
$385
HOA
0%
$8
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783