Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $239k initial cash invested.
-8.1%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$6,722
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,516
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,722
Total Expenses
$8,334
Mortgage P&I
80%
$5,385
Property Taxes
4%
$285
Home Insurance
6%
$378
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739