Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $281k initial cash invested.
-14.45%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$5,883
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,883
Total Expenses
$9,261
Mortgage P&I
105%
$6,168
Property Taxes
10%
$571
Home Insurance
7%
$438
HOA
1%
$85
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647