Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $244k initial cash invested.
-12.61%
Cash On Cash
3.17%
Cap Rate
0.55
DSCR
$5,950
Rent
-$2,564
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,950
Total Expenses
$8,514
Mortgage P&I
87%
$5,170
Property Taxes
16%
$941
Home Insurance
6%
$381
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654