Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.58% first-year return on $288k initial cash invested.
-20.58%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$3,284
Rent
-$4,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,840
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$8,217
Mortgage P&I
198%
$6,499
Property Taxes
5%
$153
Home Insurance
14%
$449
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361