Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $288k initial cash invested.
-13.99%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$6,350
Rent
-$3,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,849
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,350
Total Expenses
$9,705
Mortgage P&I
98%
$6,226
Property Taxes
13%
$800
Home Insurance
8%
$521
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698