Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $282k initial cash invested.
-17.1%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$5,358
Rent
-$4,016
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,561
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,358
Total Expenses
$9,374
Mortgage P&I
117%
$6,284
Property Taxes
16%
$832
Home Insurance
8%
$437
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589