Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.51% first-year return on $304k initial cash invested.
-17.51%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$6,146
Rent
-$4,430
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,598
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$10,576
Mortgage P&I
107%
$6,580
Property Taxes
23%
$1,418
Home Insurance
8%
$488
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676