Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $244k initial cash invested.
-6.58%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$7,378
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,774
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,378
Total Expenses
$8,718
Mortgage P&I
73%
$5,408
Property Taxes
6%
$417
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812