Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $295k initial cash invested.
-15.59%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$5,662
Rent
-$3,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,184
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,662
Total Expenses
$9,494
Mortgage P&I
117%
$6,624
Property Taxes
8%
$460
Home Insurance
9%
$486
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623