Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.48% first-year return on $232k initial cash invested.
-6.48%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$7,882
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,195
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,882
Total Expenses
$9,136
Mortgage P&I
63%
$4,932
Property Taxes
15%
$1,176
Home Insurance
4%
$349
HOA
0%
$0
Property Management
12%
$946
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$867