Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.32% first-year return on $286k initial cash invested.
-18.32%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$5,772
Rent
-$4,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,760
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$10,138
Mortgage P&I
110%
$6,377
Property Taxes
23%
$1,345
Home Insurance
8%
$453
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635