Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.4% first-year return on $291k initial cash invested.
-17.4%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$5,908
Rent
-$4,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,908
Total Expenses
$10,122
Mortgage P&I
107%
$6,340
Property Taxes
22%
$1,320
Home Insurance
8%
$454
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650