Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.01% first-year return on $244k initial cash invested.
-14.01%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$5,049
Rent
-$2,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,757
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,049
Total Expenses
$7,897
Mortgage P&I
103%
$5,208
Property Taxes
12%
$588
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555