Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $259k initial cash invested.
-9.68%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$6,922
Rent
-$2,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,922
Total Expenses
$9,011
Mortgage P&I
80%
$5,526
Property Taxes
10%
$694
Home Insurance
6%
$437
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761