Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $307k initial cash invested.
-16.13%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$7,290
Rent
-$4,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,757
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,290
Total Expenses
$11,414
Mortgage P&I
92%
$6,681
Property Taxes
19%
$1,420
Home Insurance
7%
$490
HOA
5%
$343
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802