Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $294k initial cash invested.
-18.81%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$4,418
Rent
-$4,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$9,030
Mortgage P&I
147%
$6,493
Property Taxes
13%
$574
Home Insurance
10%
$460
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486