Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.43% first-year return on $304k initial cash invested.
-16.43%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$5,336
Rent
-$4,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,619
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,336
Total Expenses
$9,498
Mortgage P&I
126%
$6,737
Property Taxes
9%
$458
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587