Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.53% first-year return on $285k initial cash invested.
-14.53%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$6,411
Rent
-$3,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,723
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,411
Total Expenses
$9,865
Mortgage P&I
98%
$6,286
Property Taxes
15%
$937
Home Insurance
7%
$455
HOA
0%
$9
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705