Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.18% first-year return on $249k initial cash invested.
-12.18%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$6,284
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,284
Total Expenses
$8,808
Mortgage P&I
88%
$5,500
Property Taxes
13%
$787
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691