Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.8% first-year return on $289k initial cash invested.
-12.8%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$6,278
Rent
-$3,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,917
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,278
Total Expenses
$9,363
Mortgage P&I
102%
$6,414
Property Taxes
4%
$243
Home Insurance
7%
$455
HOA
2%
$117
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691