Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.41% first-year return on $280k initial cash invested.
-7.41%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$8,560
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,560
Total Expenses
$10,291
Mortgage P&I
72%
$6,143
Property Taxes
9%
$801
Home Insurance
5%
$437
HOA
0%
$0
Property Management
12%
$1,027
CapEx
4%
$342
Vacancy
3%
$257
Maintenance
4%
$342
Other
11%
$942