Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $282k initial cash invested.
-11.11%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$6,920
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,564
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,920
Total Expenses
$9,529
Mortgage P&I
88%
$6,072
Property Taxes
9%
$618
Home Insurance
7%
$486
HOA
0%
$0
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761