Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.2% first-year return on $305k initial cash invested.
-17.2%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$6,770
Rent
-$4,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,659
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,770
Total Expenses
$11,140
Mortgage P&I
98%
$6,632
Property Taxes
14%
$954
Home Insurance
7%
$472
HOA
12%
$780
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745