Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $258k initial cash invested.
-10.87%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$7,042
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,042
Total Expenses
$9,384
Mortgage P&I
79%
$5,556
Property Taxes
15%
$1,022
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775