Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.15% first-year return on $291k initial cash invested.
-18.15%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$5,722
Rent
-$4,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,722
Total Expenses
$10,123
Mortgage P&I
112%
$6,400
Property Taxes
23%
$1,322
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629