Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.02% first-year return on $247k initial cash invested.
-9.02%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$7,008
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,893
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,008
Total Expenses
$8,863
Mortgage P&I
75%
$5,271
Property Taxes
12%
$825
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771