Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.2% first-year return on $279k initial cash invested.
-15.2%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$5,822
Rent
-$3,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,406
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$9,351
Mortgage P&I
103%
$6,022
Property Taxes
15%
$865
Home Insurance
8%
$438
HOA
1%
$46
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640