Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $258k initial cash invested.
-9.23%
Cash On Cash
3.97%
Cap Rate
0.69
DSCR
$6,692
Rent
-$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,409
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,692
Total Expenses
$8,674
Mortgage P&I
82%
$5,492
Property Taxes
8%
$512
Home Insurance
6%
$394
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736