Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $285k initial cash invested.
-12.53%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$6,819
Rent
-$2,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,735
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,819
Total Expenses
$9,799
Mortgage P&I
92%
$6,247
Property Taxes
11%
$778
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$750