Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.31% first-year return on $286k initial cash invested.
-14.31%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$6,134
Rent
-$3,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,757
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,134
Total Expenses
$9,544
Mortgage P&I
106%
$6,479
Property Taxes
7%
$457
Home Insurance
9%
$523
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675