Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $291k initial cash invested.
-16.32%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$5,302
Rent
-$3,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,302
Total Expenses
$9,256
Mortgage P&I
121%
$6,418
Property Taxes
11%
$581
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583