Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $304k initial cash invested.
-17.36%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$5,080
Rent
-$4,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,642
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,080
Total Expenses
$9,486
Mortgage P&I
129%
$6,561
Property Taxes
17%
$853
Home Insurance
7%
$345
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559