Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.66% first-year return on $279k initial cash invested.
-14.66%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$5,894
Rent
-$3,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,448
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,894
Total Expenses
$9,308
Mortgage P&I
105%
$6,200
Property Taxes
11%
$649
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648