Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $285k initial cash invested.
-8.82%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$7,660
Rent
-$2,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,738
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,660
Total Expenses
$9,759
Mortgage P&I
81%
$6,217
Property Taxes
6%
$483
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$843