Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $245k initial cash invested.
-8.61%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$8,134
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,134
Total Expenses
$9,890
Mortgage P&I
68%
$5,533
Property Taxes
15%
$1,207
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$976
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$895