Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $256k initial cash invested.
-7.42%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$8,076
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,327
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,076
Total Expenses
$9,658
Mortgage P&I
71%
$5,704
Property Taxes
9%
$702
Home Insurance
5%
$402
HOA
1%
$105
Property Management
12%
$969
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$888