Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.77% first-year return on $238k initial cash invested.
-12.77%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$5,280
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$7,817
Mortgage P&I
99%
$5,202
Property Taxes
8%
$435
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581