Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.26% first-year return on $241k initial cash invested.
-16.26%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$5,421
Rent
-$3,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,626
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$8,688
Mortgage P&I
97%
$5,250
Property Taxes
14%
$784
Home Insurance
7%
$385
HOA
8%
$425
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596