Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.7% first-year return on $304k initial cash invested.
-16.7%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$6,483
Rent
-$4,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,600
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,483
Total Expenses
$10,709
Mortgage P&I
101%
$6,532
Property Taxes
21%
$1,372
Home Insurance
7%
$472
HOA
2%
$130
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713