Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $287k initial cash invested.
-13.03%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$6,504
Rent
-$3,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,807
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,504
Total Expenses
$9,619
Mortgage P&I
96%
$6,212
Property Taxes
10%
$661
Home Insurance
7%
$455
HOA
1%
$81
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715