Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $245k initial cash invested.
-15.89%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$4,604
Rent
-$3,250
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$217k
Closing costs
1%
$10,832
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,604
Total Expenses
$7,854
Mortgage P&I
116%
$5,359
Property Taxes
10%
$479
Home Insurance
9%
$411
HOA
1%
$41
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506