Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $291k initial cash invested.
-17.36%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$5,250
Rent
-$4,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,250
Total Expenses
$9,455
Mortgage P&I
123%
$6,434
Property Taxes
15%
$763
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578