Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.58% first-year return on $285k initial cash invested.
-12.58%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$7,208
Rent
-$2,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,727
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,208
Total Expenses
$10,199
Mortgage P&I
87%
$6,287
Property Taxes
14%
$986
Home Insurance
6%
$455
HOA
0%
$21
Property Management
12%
$865
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$793