Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.69% first-year return on $291k initial cash invested.
-13.69%
Cash On Cash
2.89%
Cap Rate
0.51
DSCR
$6,219
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,219
Total Expenses
$9,534
Mortgage P&I
100%
$6,195
Property Taxes
11%
$660
Home Insurance
7%
$464
HOA
2%
$100
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684