Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9% first-year return on $236k initial cash invested.
-9%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$8,020
Rent
-$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,020
Total Expenses
$9,788
Mortgage P&I
63%
$5,074
Property Taxes
20%
$1,619
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$882