Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.4% first-year return on $282k initial cash invested.
-15.4%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$5,926
Rent
-$3,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,583
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,926
Total Expenses
$9,549
Mortgage P&I
104%
$6,182
Property Taxes
14%
$808
Home Insurance
8%
$464
HOA
1%
$80
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652