Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.73% first-year return on $242k initial cash invested.
-11.73%
Cash On Cash
3.38%
Cap Rate
0.59
DSCR
$6,508
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,508
Total Expenses
$8,878
Mortgage P&I
79%
$5,125
Property Taxes
17%
$1,117
Home Insurance
6%
$374
HOA
1%
$50
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716