Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.59% first-year return on $300k initial cash invested.
-16.59%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$5,829
Rent
-$4,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,434
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$9,979
Mortgage P&I
113%
$6,559
Property Taxes
16%
$918
Home Insurance
8%
$485
HOA
1%
$36
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641