Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.04% first-year return on $244k initial cash invested.
-10.04%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$6,378
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,378
Total Expenses
$8,419
Mortgage P&I
82%
$5,231
Property Taxes
11%
$679
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702