Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.68% first-year return on $292k initial cash invested.
-17.68%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$5,824
Rent
-$4,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,070
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$10,134
Mortgage P&I
109%
$6,323
Property Taxes
23%
$1,361
Home Insurance
8%
$469
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641