Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $291k initial cash invested.
-5.13%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$8,649
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,989
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,649
Total Expenses
$9,893
Mortgage P&I
74%
$6,372
Property Taxes
1%
$126
Home Insurance
5%
$455
HOA
0%
$0
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$951