Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.92% first-year return on $248k initial cash invested.
-6.92%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$7,922
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,931
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,922
Total Expenses
$9,349
Mortgage P&I
70%
$5,506
Property Taxes
10%
$769
Home Insurance
5%
$380
HOA
0%
$0
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$871