Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $281k initial cash invested.
-12.25%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$6,870
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,523
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,870
Total Expenses
$9,738
Mortgage P&I
89%
$6,143
Property Taxes
11%
$755
Home Insurance
7%
$488
HOA
0%
$16
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756