Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.24% first-year return on $291k initial cash invested.
-22.24%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,504
Rent
-$5,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$7,889
Mortgage P&I
256%
$6,405
Property Taxes
7%
$180
Home Insurance
18%
$454
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275