Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.02% first-year return on $295k initial cash invested.
-16.02%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$5,944
Rent
-$3,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,187
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,944
Total Expenses
$9,882
Mortgage P&I
111%
$6,601
Property Taxes
14%
$840
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654