Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.2% first-year return on $279k initial cash invested.
-17.2%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,908
Rent
-$4,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,436
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$8,909
Mortgage P&I
126%
$6,161
Property Taxes
13%
$622
Home Insurance
9%
$453
HOA
0%
$5
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540