Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $243k initial cash invested.
-12.38%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$6,298
Rent
-$2,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,723
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,298
Total Expenses
$8,806
Mortgage P&I
85%
$5,355
Property Taxes
15%
$924
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693