Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.82% first-year return on $233k initial cash invested.
-10.82%
Cash On Cash
3.64%
Cap Rate
0.63
DSCR
$6,258
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,258
Total Expenses
$8,360
Mortgage P&I
79%
$4,956
Property Taxes
14%
$894
Home Insurance
6%
$383
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688