Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $285k initial cash invested.
-13.01%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$6,808
Rent
-$3,092
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,720
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,808
Total Expenses
$9,900
Mortgage P&I
91%
$6,227
Property Taxes
14%
$939
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749