Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.86% first-year return on $280k initial cash invested.
-11.86%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$5,928
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,928
Total Expenses
$8,697
Mortgage P&I
102%
$6,039
Property Taxes
3%
$206
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652