Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.08% first-year return on $245k initial cash invested.
-13.08%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$5,667
Rent
-$2,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$217k
Closing costs
1%
$10,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,667
Total Expenses
$8,341
Mortgage P&I
96%
$5,441
Property Taxes
11%
$625
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623