Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $302k initial cash invested.
-13.27%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$6,136
Rent
-$3,335
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,502
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,136
Total Expenses
$9,471
Mortgage P&I
106%
$6,528
Property Taxes
7%
$403
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675