Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $283k initial cash invested.
-10.41%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$9,376
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,632
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,376
Total Expenses
$11,834
Mortgage P&I
66%
$6,198
Property Taxes
21%
$1,996
Home Insurance
5%
$453
HOA
0%
$0
Property Management
12%
$1,125
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031