Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.68% first-year return on $305k initial cash invested.
-14.68%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$7,071
Rent
-$3,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,684
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,071
Total Expenses
$10,807
Mortgage P&I
95%
$6,706
Property Taxes
12%
$853
Home Insurance
7%
$490
HOA
5%
$353
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778