Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $282k initial cash invested.
-15.43%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$5,930
Rent
-$3,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,930
Total Expenses
$9,561
Mortgage P&I
106%
$6,267
Property Taxes
14%
$825
Home Insurance
8%
$453
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652