Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $254k initial cash invested.
-8.2%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$7,005
Rent
-$1,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,005
Total Expenses
$8,738
Mortgage P&I
78%
$5,482
Property Taxes
7%
$463
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771