Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.97% first-year return on $286k initial cash invested.
-23.97%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,314
Rent
-$5,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$10,022
Mortgage P&I
149%
$6,447
Property Taxes
31%
$1,330
Home Insurance
10%
$446
HOA
8%
$331
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475