Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.37% first-year return on $301k initial cash invested.
-14.37%
Cash On Cash
2.69%
Cap Rate
0.47
DSCR
$5,698
Rent
-$3,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$9,303
Mortgage P&I
112%
$6,395
Property Taxes
9%
$498
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627