Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $237k initial cash invested.
-4.33%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$7,767
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,767
Total Expenses
$8,623
Mortgage P&I
67%
$5,170
Property Taxes
6%
$445
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854