Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.19% first-year return on $273k initial cash invested.
-11.19%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$8,266
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,145
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,266
Total Expenses
$10,812
Mortgage P&I
74%
$6,079
Property Taxes
13%
$1,094
Home Insurance
5%
$429
HOA
5%
$399
Property Management
12%
$992
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$909