Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $295k initial cash invested.
-18.14%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$5,200
Rent
-$4,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,183
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,200
Total Expenses
$9,658
Mortgage P&I
126%
$6,562
Property Taxes
16%
$840
Home Insurance
9%
$488
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572