Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $252k initial cash invested.
-8.18%
Cash On Cash
4.27%
Cap Rate
0.74
DSCR
$7,462
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,151
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,462
Total Expenses
$9,182
Mortgage P&I
72%
$5,393
Property Taxes
12%
$858
Home Insurance
5%
$395
HOA
0%
$0
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$821