Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.36% first-year return on $283k initial cash invested.
-15.36%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$5,836
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,616
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,836
Total Expenses
$9,458
Mortgage P&I
107%
$6,248
Property Taxes
13%
$772
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642