Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $285k initial cash invested.
-15.9%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$5,352
Rent
-$3,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,728
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$9,131
Mortgage P&I
119%
$6,367
Property Taxes
9%
$472
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589