Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $279k initial cash invested.
-3.87%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$9,826
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1242k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,416
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,826
Total Expenses
$10,724
Mortgage P&I
62%
$6,111
Property Taxes
8%
$819
Home Insurance
5%
$453
HOA
0%
$0
Property Management
12%
$1,179
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,081