Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $284k initial cash invested.
-16.04%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$6,218
Rent
-$3,796
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,666
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,218
Total Expenses
$10,014
Mortgage P&I
99%
$6,129
Property Taxes
21%
$1,317
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684