Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.24% first-year return on $302k initial cash invested.
-22.24%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,149
Rent
-$5,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$9,736
Mortgage P&I
161%
$6,686
Property Taxes
24%
$981
Home Insurance
11%
$472
HOA
5%
$187
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456