Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.94% first-year return on $305k initial cash invested.
-18.94%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,845
Rent
-$4,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$9,653
Mortgage P&I
140%
$6,762
Property Taxes
16%
$766
Home Insurance
10%
$478
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533