Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $281k initial cash invested.
-14.71%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$6,720
Rent
-$3,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,536
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,720
Total Expenses
$10,168
Mortgage P&I
93%
$6,231
Property Taxes
19%
$1,284
Home Insurance
5%
$368
HOA
0%
$0
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739