Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $284k initial cash invested.
-9.94%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$7,764
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,673
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,764
Total Expenses
$10,118
Mortgage P&I
82%
$6,344
Property Taxes
9%
$678
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854