Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $255k initial cash invested.
-8.97%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$6,662
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,662
Total Expenses
$8,564
Mortgage P&I
83%
$5,520
Property Taxes
6%
$378
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$733