Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.49% first-year return on $246k initial cash invested.
-14.49%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$5,144
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,144
Total Expenses
$8,113
Mortgage P&I
107%
$5,491
Property Taxes
9%
$453
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566