Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.66% first-year return on $282k initial cash invested.
-13.66%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$5,829
Rent
-$3,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,572
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$9,040
Mortgage P&I
108%
$6,302
Property Taxes
5%
$320
Home Insurance
8%
$437
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641