Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.47% first-year return on $308k initial cash invested.
-15.47%
Cash On Cash
2.6%
Cap Rate
0.45
DSCR
$6,279
Rent
-$3,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1383k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$277k
Closing costs
1%
$13,826
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,279
Total Expenses
$10,255
Mortgage P&I
107%
$6,720
Property Taxes
15%
$915
Home Insurance
8%
$486
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691