Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.61% first-year return on $258k initial cash invested.
-9.61%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$7,251
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,251
Total Expenses
$9,315
Mortgage P&I
76%
$5,534
Property Taxes
13%
$913
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798