Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.37% first-year return on $297k initial cash invested.
-20.37%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$4,563
Rent
-$5,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,563
Total Expenses
$9,599
Mortgage P&I
146%
$6,682
Property Taxes
19%
$874
Home Insurance
11%
$490
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502