Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $241k initial cash invested.
-7.66%
Cash On Cash
4.36%
Cap Rate
0.75
DSCR
$7,118
Rent
-$1,541
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,632
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,118
Total Expenses
$8,659
Mortgage P&I
72%
$5,118
Property Taxes
9%
$614
Home Insurance
5%
$378
HOA
2%
$128
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783