Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $310k initial cash invested.
-17.94%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,808
Rent
-$4,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$9,442
Mortgage P&I
143%
$6,858
Property Taxes
10%
$464
Home Insurance
10%
$486
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529