Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $273k initial cash invested.
-10.96%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$7,022
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1216k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,159
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,022
Total Expenses
$9,519
Mortgage P&I
86%
$6,018
Property Taxes
10%
$675
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772