Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.14% first-year return on $288k initial cash invested.
-15.14%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$6,452
Rent
-$3,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,870
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,452
Total Expenses
$10,088
Mortgage P&I
100%
$6,442
Property Taxes
15%
$997
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710