Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $281k initial cash invested.
-12.15%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$6,711
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,509
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,711
Total Expenses
$9,554
Mortgage P&I
91%
$6,126
Property Taxes
10%
$638
Home Insurance
7%
$448
HOA
1%
$62
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738