Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.07% first-year return on $283k initial cash invested.
-17.07%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$4,988
Rent
-$4,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$9,010
Mortgage P&I
124%
$6,168
Property Taxes
12%
$590
Home Insurance
9%
$446
HOA
2%
$108
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549