Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.13% first-year return on $246k initial cash invested.
-15.13%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$5,804
Rent
-$3,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,804
Total Expenses
$8,910
Mortgage P&I
93%
$5,397
Property Taxes
18%
$1,072
Home Insurance
7%
$385
HOA
1%
$84
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638