Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.86% first-year return on $278k initial cash invested.
-16.86%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$6,508
Rent
-$3,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,365
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,508
Total Expenses
$10,410
Mortgage P&I
94%
$6,145
Property Taxes
16%
$1,035
Home Insurance
7%
$438
HOA
9%
$580
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716