Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $259k initial cash invested.
-4.8%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$8,874
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,474
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,874
Total Expenses
$9,909
Mortgage P&I
64%
$5,702
Property Taxes
9%
$772
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$1,065
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$976