Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.05% first-year return on $281k initial cash invested.
-18.05%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,630
Rent
-$4,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,503
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$8,850
Mortgage P&I
134%
$6,220
Property Taxes
15%
$715
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509