Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.56% first-year return on $282k initial cash invested.
-14.56%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$5,757
Rent
-$3,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,562
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,757
Total Expenses
$9,176
Mortgage P&I
106%
$6,089
Property Taxes
12%
$677
Home Insurance
8%
$453
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633