Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.69% first-year return on $288k initial cash invested.
-19.69%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$5,073
Rent
-$4,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,073
Total Expenses
$9,797
Mortgage P&I
125%
$6,316
Property Taxes
26%
$1,306
Home Insurance
9%
$450
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558