Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.87% first-year return on $299k initial cash invested.
-18.87%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$3,891
Rent
-$4,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$8,598
Mortgage P&I
171%
$6,658
Property Taxes
4%
$147
Home Insurance
12%
$469
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428