Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.62% first-year return on $277k initial cash invested.
-12.62%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$8,480
Rent
-$2,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,332
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,480
Total Expenses
$11,392
Mortgage P&I
72%
$6,069
Property Taxes
16%
$1,329
Home Insurance
6%
$472
HOA
8%
$639
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$933