Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.79% first-year return on $291k initial cash invested.
-18.79%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,168
Rent
-$4,554
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
6.4%
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
$4,168
Total Expenses
$8,722
Mortgage P&I
156%
$6,502
Property Taxes
8%
$348
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458