Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $254k initial cash invested.
-9.21%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$6,952
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,215
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,952
Total Expenses
$8,898
Mortgage P&I
79%
$5,522
Property Taxes
9%
$610
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765