Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $238k initial cash invested.
-8.65%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$7,167
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,167
Total Expenses
$8,886
Mortgage P&I
73%
$5,226
Property Taxes
12%
$856
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$788