Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.31% first-year return on $239k initial cash invested.
-27.31%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,820
Rent
-$5,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$8,250
Mortgage P&I
190%
$5,349
Property Taxes
44%
$1,242
Home Insurance
25%
$700
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310