Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $262k initial cash invested.
-7.19%
Cash On Cash
4.48%
Cap Rate
0.78
DSCR
$7,852
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,852
Total Expenses
$9,424
Mortgage P&I
71%
$5,603
Property Taxes
9%
$738
Home Insurance
5%
$413
HOA
0%
$0
Property Management
12%
$942
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864