Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.73% first-year return on $303k initial cash invested.
-16.73%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$6,194
Rent
-$4,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,194
Total Expenses
$10,421
Mortgage P&I
108%
$6,711
Property Taxes
17%
$1,036
Home Insurance
8%
$488
HOA
1%
$80
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681