Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.2% first-year return on $281k initial cash invested.
-17.2%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$5,650
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,519
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,650
Total Expenses
$9,677
Mortgage P&I
110%
$6,194
Property Taxes
13%
$740
Home Insurance
8%
$455
HOA
6%
$366
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622