Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $281k initial cash invested.
-6.28%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$8,937
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,534
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,937
Total Expenses
$10,409
Mortgage P&I
70%
$6,222
Property Taxes
8%
$704
Home Insurance
5%
$446
HOA
0%
$0
Property Management
12%
$1,072
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$983