Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.13% first-year return on $287k initial cash invested.
-18.13%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$4,536
Rent
-$4,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$8,867
Mortgage P&I
139%
$6,309
Property Taxes
13%
$569
Home Insurance
10%
$448
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499