Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $278k initial cash invested.
-13.26%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$6,470
Rent
-$3,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,372
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,470
Total Expenses
$9,539
Mortgage P&I
92%
$5,956
Property Taxes
14%
$935
Home Insurance
7%
$448
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712