Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.62% first-year return on $301k initial cash invested.
-15.62%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$5,204
Rent
-$3,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$9,127
Mortgage P&I
130%
$6,753
Property Taxes
3%
$134
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572