Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.41% first-year return on $241k initial cash invested.
-8.41%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$7,342
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,342
Total Expenses
$9,034
Mortgage P&I
70%
$5,163
Property Taxes
14%
$1,006
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$881
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808