Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.09% first-year return on $291k initial cash invested.
-23.09%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$3,483
Rent
-$5,599
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$9,082
Mortgage P&I
185%
$6,432
Property Taxes
29%
$1,012
Home Insurance
13%
$455
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383