Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $256k initial cash invested.
-5.14%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$8,420
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,420
Total Expenses
$9,516
Mortgage P&I
66%
$5,561
Property Taxes
8%
$676
Home Insurance
5%
$416
HOA
0%
$0
Property Management
12%
$1,010
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$926