Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.22% first-year return on $257k initial cash invested.
-9.22%
Cash On Cash
3.98%
Cap Rate
0.69
DSCR
$7,011
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,376
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,011
Total Expenses
$8,984
Mortgage P&I
78%
$5,462
Property Taxes
11%
$739
Home Insurance
6%
$401
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771