Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.5% first-year return on $283k initial cash invested.
-11.5%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$6,843
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,843
Total Expenses
$9,553
Mortgage P&I
92%
$6,326
Property Taxes
7%
$445
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753