Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $285k initial cash invested.
-11.98%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$7,616
Rent
-$2,845
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%
$12,717
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,616
Total Expenses
$10,461
Mortgage P&I
82%
$6,263
Property Taxes
15%
$1,136
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$914
CapEx
4%
$305
Vacancy
3%
$228
Maintenance
4%
$305
Other
11%
$838