Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.41% first-year return on $254k initial cash invested.
-9.41%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$7,488
Rent
-$1,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,233
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,488
Total Expenses
$9,478
Mortgage P&I
74%
$5,557
Property Taxes
13%
$971
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$899
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$824