Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $305k initial cash invested.
-15.07%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$5,962
Rent
-$3,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,962
Total Expenses
$9,792
Mortgage P&I
110%
$6,569
Property Taxes
12%
$707
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$656