Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.88% first-year return on $251k initial cash invested.
-8.88%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$7,082
Rent
-$1,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,118
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,082
Total Expenses
$8,942
Mortgage P&I
76%
$5,397
Property Taxes
11%
$753
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779