Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.59% first-year return on $249k initial cash invested.
-7.59%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$8,124
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,124
Total Expenses
$9,698
Mortgage P&I
69%
$5,574
Property Taxes
7%
$536
Home Insurance
5%
$385
HOA
5%
$440
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894