Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $278k initial cash invested.
-15.39%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$6,464
Rent
-$3,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,363
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,464
Total Expenses
$10,025
Mortgage P&I
97%
$6,255
Property Taxes
17%
$1,125
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711