Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.55% first-year return on $304k initial cash invested.
-14.55%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$6,744
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,630
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,744
Total Expenses
$10,433
Mortgage P&I
100%
$6,744
Property Taxes
13%
$889
Home Insurance
8%
$507
HOA
0%
$0
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742