Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.46% first-year return on $249k initial cash invested.
-19.46%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,054
Rent
-$4,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$8,092
Mortgage P&I
134%
$5,449
Property Taxes
22%
$880
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446