Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.08% first-year return on $297k initial cash invested.
-15.08%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$6,765
Rent
-$3,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,296
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,765
Total Expenses
$10,499
Mortgage P&I
97%
$6,535
Property Taxes
18%
$1,194
Home Insurance
7%
$469
HOA
0%
$0
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744