Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $291k initial cash invested.
-16.23%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$4,998
Rent
-$3,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$8,931
Mortgage P&I
129%
$6,447
Property Taxes
7%
$329
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550