Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $302k initial cash invested.
-12.87%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$6,522
Rent
-$3,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,522
Total Expenses
$9,756
Mortgage P&I
102%
$6,678
Property Taxes
6%
$388
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717