Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $278k initial cash invested.
-9.53%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$7,832
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,364
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,832
Total Expenses
$10,038
Mortgage P&I
79%
$6,226
Property Taxes
9%
$712
Home Insurance
6%
$437
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862