Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $258k initial cash invested.
-8.89%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$7,676
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1143k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,426
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,676
Total Expenses
$9,588
Mortgage P&I
75%
$5,735
Property Taxes
11%
$826
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$921
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$844