Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $284k initial cash invested.
-7.26%
Cash On Cash
4.56%
Cap Rate
0.78
DSCR
$8,343
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,343
Total Expenses
$10,058
Mortgage P&I
74%
$6,183
Property Taxes
6%
$508
Home Insurance
5%
$443
HOA
1%
$87
Property Management
12%
$1,001
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$918