Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $291k initial cash invested.
-13.73%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$6,174
Rent
-$3,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,002
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,174
Total Expenses
$9,505
Mortgage P&I
105%
$6,478
Property Taxes
7%
$405
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679