Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.18% first-year return on $279k initial cash invested.
-15.18%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$5,390
Rent
-$3,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,405
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,390
Total Expenses
$8,913
Mortgage P&I
115%
$6,196
Property Taxes
6%
$301
Home Insurance
8%
$452
HOA
2%
$130
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593