Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.62% first-year return on $253k initial cash invested.
-4.62%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$9,696
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,214
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,696
Total Expenses
$10,673
Mortgage P&I
58%
$5,582
Property Taxes
10%
$923
Home Insurance
4%
$418
HOA
5%
$452
Property Management
12%
$1,164
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,067