Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.33% first-year return on $286k initial cash invested.
-18.33%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$5,446
Rent
-$4,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,446
Total Expenses
$9,811
Mortgage P&I
114%
$6,217
Property Taxes
24%
$1,296
Home Insurance
8%
$446
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599