Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $241k initial cash invested.
-9.24%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$6,854
Rent
-$1,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,854
Total Expenses
$8,711
Mortgage P&I
78%
$5,377
Property Taxes
9%
$602
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754