Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $276k initial cash invested.
-10.23%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$7,293
Rent
-$2,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,304
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,293
Total Expenses
$9,649
Mortgage P&I
83%
$6,086
Property Taxes
8%
$611
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802