Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $243k initial cash invested.
-8.34%
Cash On Cash
4.21%
Cap Rate
0.72
DSCR
$6,420
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,723
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,420
Total Expenses
$8,110
Mortgage P&I
81%
$5,195
Property Taxes
6%
$384
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706