Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.35% first-year return on $278k initial cash invested.
-12.35%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$6,598
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,404
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,598
Total Expenses
$9,465
Mortgage P&I
91%
$5,971
Property Taxes
12%
$813
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726