Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $239k initial cash invested.
-8.27%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$6,387
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,538
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,387
Total Expenses
$8,036
Mortgage P&I
83%
$5,280
Property Taxes
3%
$200
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$192
Maintenance
4%
$255
Other
11%
$703