Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $287k initial cash invested.
-12.61%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$6,620
Rent
-$3,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,798
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,620
Total Expenses
$9,634
Mortgage P&I
94%
$6,206
Property Taxes
11%
$722
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728