Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $282k initial cash invested.
-18.81%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,659
Rent
-$4,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,554
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,659
Total Expenses
$9,073
Mortgage P&I
133%
$6,211
Property Taxes
18%
$826
Home Insurance
9%
$420
HOA
1%
$33
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512