Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.01% first-year return on $288k initial cash invested.
-14.01%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$6,492
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,835
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,492
Total Expenses
$9,849
Mortgage P&I
97%
$6,281
Property Taxes
14%
$905
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714