Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.81% first-year return on $301k initial cash invested.
-20.81%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$5,547
Rent
-$5,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,493
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,547
Total Expenses
$10,773
Mortgage P&I
125%
$6,947
Property Taxes
26%
$1,438
Home Insurance
9%
$502
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610