Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.14% first-year return on $242k initial cash invested.
-17.14%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$5,192
Rent
-$3,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$8,642
Mortgage P&I
101%
$5,219
Property Taxes
25%
$1,272
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571