Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.73% first-year return on $300k initial cash invested.
-15.73%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$5,740
Rent
-$3,931
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,424
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,740
Total Expenses
$9,671
Mortgage P&I
116%
$6,665
Property Taxes
10%
$566
Home Insurance
9%
$488
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631