Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.92% first-year return on $302k initial cash invested.
-16.92%
Cash On Cash
2.17%
Cap Rate
0.38
DSCR
$7,128
Rent
-$4,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,128
Total Expenses
$11,380
Mortgage P&I
90%
$6,404
Property Taxes
29%
$2,081
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784