Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.93% first-year return on $291k initial cash invested.
-18.93%
Cash On Cash
1.64%
Cap Rate
0.29
DSCR
$4,510
Rent
-$4,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$9,098
Mortgage P&I
137%
$6,180
Property Taxes
21%
$931
Home Insurance
10%
$455
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496