Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.47% first-year return on $304k initial cash invested.
-14.47%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$7,190
Rent
-$3,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,600
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,190
Total Expenses
$10,850
Mortgage P&I
93%
$6,698
Property Taxes
17%
$1,220
Home Insurance
7%
$476
HOA
0%
$10
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791