Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $297k initial cash invested.
-14.97%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$6,334
Rent
-$3,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,276
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,334
Total Expenses
$10,037
Mortgage P&I
104%
$6,558
Property Taxes
13%
$854
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697