Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.14% first-year return on $283k initial cash invested.
-16.14%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$5,385
Rent
-$3,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,608
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,385
Total Expenses
$9,189
Mortgage P&I
115%
$6,204
Property Taxes
13%
$700
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592