Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.86% first-year return on $281k initial cash invested.
-18.86%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$7,016
Rent
-$4,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,535
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,016
Total Expenses
$11,435
Mortgage P&I
88%
$6,186
Property Taxes
28%
$1,938
Home Insurance
6%
$455
HOA
7%
$470
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$210
Maintenance
4%
$281
Other
11%
$772