Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.64% first-year return on $281k initial cash invested.
-18.64%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,706
Rent
-$4,356
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$9,062
Mortgage P&I
133%
$6,266
Property Taxes
11%
$498
Home Insurance
9%
$438
HOA
6%
$260
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518