Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $246k initial cash invested.
-6.84%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$7,496
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,852
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,496
Total Expenses
$8,897
Mortgage P&I
70%
$5,260
Property Taxes
9%
$702
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825