Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.44% first-year return on $285k initial cash invested.
-14.44%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$6,578
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,716
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,578
Total Expenses
$10,007
Mortgage P&I
96%
$6,283
Property Taxes
14%
$931
Home Insurance
7%
$457
HOA
2%
$100
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724