Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.66% first-year return on $282k initial cash invested.
-6.66%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$8,356
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,356
Total Expenses
$9,920
Mortgage P&I
77%
$6,429
Property Taxes
2%
$188
Home Insurance
5%
$455
HOA
0%
$7
Property Management
12%
$1,003
CapEx
4%
$334
Vacancy
3%
$251
Maintenance
4%
$334
Other
11%
$919