Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.14% first-year return on $249k initial cash invested.
-22.14%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,409
Rent
-$4,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$7,003
Mortgage P&I
230%
$5,544
Property Taxes
11%
$256
Home Insurance
16%
$385
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265