Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $283k initial cash invested.
-6.19%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$9,316
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,614
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,316
Total Expenses
$10,775
Mortgage P&I
68%
$6,290
Property Taxes
8%
$756
Home Insurance
5%
$490
HOA
1%
$71
Property Management
12%
$1,118
CapEx
4%
$373
Vacancy
3%
$279
Maintenance
4%
$373
Other
11%
$1,025