Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.03% first-year return on $245k initial cash invested.
-12.03%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$6,459
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,459
Total Expenses
$8,917
Mortgage P&I
82%
$5,317
Property Taxes
16%
$1,020
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710