Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.87% first-year return on $231k initial cash invested.
-7.87%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$7,106
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$202k
Closing costs
1%
$10,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,106
Total Expenses
$8,619
Mortgage P&I
72%
$5,135
Property Taxes
7%
$485
Home Insurance
8%
$583
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782