Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.77% first-year return on $281k initial cash invested.
-16.77%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$4,820
Rent
-$3,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,820
Total Expenses
$8,739
Mortgage P&I
131%
$6,306
Property Taxes
7%
$356
Home Insurance
9%
$438
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530