Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $287k initial cash invested.
-11.38%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$6,080
Rent
-$2,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,080
Total Expenses
$8,799
Mortgage P&I
102%
$6,189
Property Taxes
2%
$95
Home Insurance
7%
$448
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669