Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $247k initial cash invested.
-11.4%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$5,646
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,646
Total Expenses
$7,990
Mortgage P&I
93%
$5,277
Property Taxes
7%
$408
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621