Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $279k initial cash invested.
-14.06%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$6,566
Rent
-$3,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,429
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,566
Total Expenses
$9,836
Mortgage P&I
94%
$6,176
Property Taxes
11%
$747
Home Insurance
7%
$455
HOA
3%
$225
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722