Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.1% first-year return on $287k initial cash invested.
-21.1%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,140
Rent
-$5,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$9,182
Mortgage P&I
154%
$6,362
Property Taxes
22%
$900
Home Insurance
11%
$472
HOA
1%
$40
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455