Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.86% first-year return on $282k initial cash invested.
-13.86%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$6,426
Rent
-$3,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,549
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,426
Total Expenses
$9,678
Mortgage P&I
96%
$6,172
Property Taxes
13%
$843
Home Insurance
7%
$446
HOA
1%
$32
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707