Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $258k initial cash invested.
-8.4%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$7,874
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,874
Total Expenses
$9,683
Mortgage P&I
72%
$5,686
Property Taxes
12%
$935
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866