Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $285k initial cash invested.
-13.52%
Cash On Cash
2.94%
Cap Rate
0.51
DSCR
$6,495
Rent
-$3,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,495
Total Expenses
$9,703
Mortgage P&I
93%
$6,064
Property Taxes
15%
$967
Home Insurance
7%
$464
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714