Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.48% first-year return on $243k initial cash invested.
-14.48%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$5,763
Rent
-$2,926
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,763
Total Expenses
$8,689
Mortgage P&I
91%
$5,219
Property Taxes
19%
$1,072
Home Insurance
7%
$385
HOA
1%
$52
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634