Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $284k initial cash invested.
-8.96%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$7,574
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,690
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,574
Total Expenses
$9,698
Mortgage P&I
83%
$6,258
Property Taxes
6%
$421
Home Insurance
6%
$444
HOA
0%
$0
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833