Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.45% first-year return on $286k initial cash invested.
-13.45%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$7,154
Rent
-$3,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,154
Total Expenses
$10,365
Mortgage P&I
88%
$6,282
Property Taxes
17%
$1,198
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787