Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $256k initial cash invested.
-7.93%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$7,668
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,313
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,668
Total Expenses
$9,356
Mortgage P&I
73%
$5,616
Property Taxes
9%
$661
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$920
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$843