Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.63% first-year return on $280k initial cash invested.
-16.63%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$5,841
Rent
-$3,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,481
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,841
Total Expenses
$9,722
Mortgage P&I
103%
$5,993
Property Taxes
22%
$1,296
Home Insurance
8%
$446
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643