Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.24% first-year return on $286k initial cash invested.
-23.24%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,072
Rent
-$5,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,751
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$9,606
Mortgage P&I
155%
$6,322
Property Taxes
36%
$1,453
Home Insurance
11%
$446
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448