Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $262k initial cash invested.
-6.19%
Cash On Cash
4.76%
Cap Rate
0.82
DSCR
$8,010
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,010
Total Expenses
$9,361
Mortgage P&I
70%
$5,637
Property Taxes
7%
$582
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881