Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.82% first-year return on $302k initial cash invested.
-21.82%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$4,071
Rent
-$5,483
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
$4,071
Total Expenses
$9,554
Mortgage P&I
165%
$6,708
Property Taxes
24%
$989
Home Insurance
12%
$472
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448