Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.56% first-year return on $281k initial cash invested.
-18.56%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$5,640
Rent
-$4,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,640
Total Expenses
$9,978
Mortgage P&I
113%
$6,369
Property Taxes
22%
$1,253
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$620