Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $277k initial cash invested.
-13.44%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$5,814
Rent
-$3,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,814
Total Expenses
$8,920
Mortgage P&I
105%
$6,112
Property Taxes
7%
$398
Home Insurance
7%
$432
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640