Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $285k initial cash invested.
-12.17%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$7,348
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,736
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,348
Total Expenses
$10,244
Mortgage P&I
87%
$6,371
Property Taxes
13%
$922
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808