Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $285k initial cash invested.
-16.04%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$5,616
Rent
-$3,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,696
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$9,420
Mortgage P&I
110%
$6,154
Property Taxes
16%
$908
Home Insurance
8%
$448
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618