Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.1% first-year return on $284k initial cash invested.
-16.1%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$6,128
Rent
-$3,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,128
Total Expenses
$9,936
Mortgage P&I
99%
$6,079
Property Taxes
22%
$1,320
Home Insurance
7%
$454
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674