Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $258k initial cash invested.
-6.01%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$7,716
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,410
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,716
Total Expenses
$9,006
Mortgage P&I
74%
$5,713
Property Taxes
3%
$254
Home Insurance
5%
$415
HOA
0%
$0
Property Management
12%
$926
CapEx
4%
$309
Vacancy
3%
$231
Maintenance
4%
$309
Other
11%
$849