Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.37% first-year return on $292k initial cash invested.
-14.37%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$6,012
Rent
-$3,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,038
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,012
Total Expenses
$9,507
Mortgage P&I
109%
$6,571
Property Taxes
7%
$443
Home Insurance
8%
$451
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661