Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.04% first-year return on $300k initial cash invested.
-18.04%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$6,320
Rent
-$4,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,420
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,320
Total Expenses
$10,827
Mortgage P&I
106%
$6,720
Property Taxes
22%
$1,416
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695