Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.06% first-year return on $285k initial cash invested.
-17.06%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$6,084
Rent
-$4,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,729
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,084
Total Expenses
$10,140
Mortgage P&I
103%
$6,296
Property Taxes
22%
$1,321
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$669