Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $280k initial cash invested.
-10.17%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$7,940
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,460
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,940
Total Expenses
$10,310
Mortgage P&I
80%
$6,328
Property Taxes
10%
$829
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$953
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$873