Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.56% first-year return on $299k initial cash invested.
-24.56%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,478
Rent
-$6,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,378
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$8,596
Mortgage P&I
278%
$6,883
Property Taxes
16%
$403
Home Insurance
19%
$468
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273