Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.63% first-year return on $302k initial cash invested.
-17.63%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$5,600
Rent
-$4,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,531
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$10,040
Mortgage P&I
121%
$6,775
Property Taxes
16%
$871
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616