Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.99% first-year return on $284k initial cash invested.
-15.99%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$5,760
Rent
-$3,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,673
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,760
Total Expenses
$9,547
Mortgage P&I
112%
$6,467
Property Taxes
12%
$669
Home Insurance
8%
$453
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634