Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.2% first-year return on $307k initial cash invested.
-21.2%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,291
Rent
-$5,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,291
Total Expenses
$8,711
Mortgage P&I
210%
$6,921
Property Taxes
6%
$189
Home Insurance
15%
$481
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362