Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.97% first-year return on $299k initial cash invested.
-16.97%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$6,399
Rent
-$4,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,399
Total Expenses
$10,632
Mortgage P&I
103%
$6,561
Property Taxes
21%
$1,371
Home Insurance
8%
$524
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704