Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.32% first-year return on $297k initial cash invested.
-17.32%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$6,423
Rent
-$4,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,306
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,423
Total Expenses
$10,717
Mortgage P&I
105%
$6,742
Property Taxes
17%
$1,113
Home Insurance
8%
$525
HOA
2%
$152
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707