Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.63% first-year return on $286k initial cash invested.
-15.63%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$6,020
Rent
-$3,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,020
Total Expenses
$9,743
Mortgage P&I
103%
$6,184
Property Taxes
18%
$1,066
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662