Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $285k initial cash invested.
-12.21%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$6,183
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,712
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,183
Total Expenses
$9,082
Mortgage P&I
100%
$6,153
Property Taxes
6%
$377
Home Insurance
7%
$451
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680