Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.29% first-year return on $279k initial cash invested.
-13.29%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$6,280
Rent
-$3,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,426
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,280
Total Expenses
$9,369
Mortgage P&I
96%
$6,056
Property Taxes
11%
$717
Home Insurance
6%
$348
HOA
2%
$113
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691