Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $256k initial cash invested.
-10.25%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$7,130
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,130
Total Expenses
$9,317
Mortgage P&I
80%
$5,674
Property Taxes
11%
$808
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784