Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.6% first-year return on $289k initial cash invested.
-18.6%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$5,100
Rent
-$4,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,881
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$9,571
Mortgage P&I
124%
$6,331
Property Taxes
20%
$1,034
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561