Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $304k initial cash invested.
-14.83%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$6,447
Rent
-$3,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,447
Total Expenses
$10,200
Mortgage P&I
105%
$6,754
Property Taxes
12%
$766
Home Insurance
8%
$488
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709