Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $279k initial cash invested.
-15.69%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$5,182
Rent
-$3,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1242k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,422
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$8,828
Mortgage P&I
118%
$6,130
Property Taxes
9%
$484
Home Insurance
9%
$453
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570