Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $278k initial cash invested.
-12.81%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$6,670
Rent
-$2,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,360
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,670
Total Expenses
$9,633
Mortgage P&I
91%
$6,041
Property Taxes
13%
$883
Home Insurance
7%
$441
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734