Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $286k initial cash invested.
-3.52%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$11,126
Rent
-$839
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
$11,126
Total Expenses
$11,965
Mortgage P&I
58%
$6,464
Property Taxes
11%
$1,272
Home Insurance
4%
$446
HOA
0%
$0
Property Management
12%
$1,335
CapEx
4%
$445
Vacancy
3%
$334
Maintenance
4%
$445
Other
11%
$1,224