Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $288k initial cash invested.
-13.89%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$7,426
Rent
-$3,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,874
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,426
Total Expenses
$10,763
Mortgage P&I
85%
$6,328
Property Taxes
19%
$1,421
Home Insurance
7%
$489
HOA
0%
$0
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817