Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.82% first-year return on $241k initial cash invested.
-20.82%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,703
Rent
-$4,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$6,877
Mortgage P&I
193%
$5,221
Property Taxes
14%
$367
Home Insurance
14%
$371
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297