Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.11% first-year return on $284k initial cash invested.
-17.11%
Cash On Cash
2.17%
Cap Rate
0.38
DSCR
$6,046
Rent
-$4,049
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,046
Total Expenses
$10,095
Mortgage P&I
101%
$6,098
Property Taxes
22%
$1,321
Home Insurance
8%
$455
HOA
3%
$165
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665