Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.73% first-year return on $301k initial cash invested.
-18.73%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$5,090
Rent
-$4,702
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,488
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$9,792
Mortgage P&I
131%
$6,673
Property Taxes
14%
$732
Home Insurance
10%
$490
HOA
3%
$165
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560