Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.23% first-year return on $279k initial cash invested.
-8.23%
Cash On Cash
4.25%
Cap Rate
0.74
DSCR
$8,380
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,431
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,380
Total Expenses
$10,293
Mortgage P&I
71%
$5,983
Property Taxes
11%
$954
Home Insurance
6%
$507
HOA
0%
$0
Property Management
12%
$1,006
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$922