Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.14% first-year return on $281k initial cash invested.
-14.14%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$6,396
Rent
-$3,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,528
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,396
Total Expenses
$9,709
Mortgage P&I
99%
$6,314
Property Taxes
12%
$781
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704