Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $256k initial cash invested.
-7.52%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$7,635
Rent
-$1,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,635
Total Expenses
$9,236
Mortgage P&I
73%
$5,601
Property Taxes
8%
$624
Home Insurance
5%
$416
HOA
0%
$0
Property Management
12%
$916
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$840