Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.88% first-year return on $307k initial cash invested.
-18.88%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$5,674
Rent
-$4,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$276k
Closing costs
1%
$13,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,674
Total Expenses
$10,510
Mortgage P&I
120%
$6,820
Property Taxes
23%
$1,310
Home Insurance
8%
$451
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624