Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $286k initial cash invested.
-10.09%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$8,283
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,782
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,283
Total Expenses
$10,692
Mortgage P&I
75%
$6,194
Property Taxes
15%
$1,231
Home Insurance
5%
$452
HOA
0%
$0
Property Management
12%
$994
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$911