Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.03% first-year return on $285k initial cash invested.
-12.03%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$7,101
Rent
-$2,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,733
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,101
Total Expenses
$9,962
Mortgage P&I
88%
$6,269
Property Taxes
13%
$889
Home Insurance
5%
$390
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781