Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $300k initial cash invested.
-13.73%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$7,148
Rent
-$3,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,427
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,148
Total Expenses
$10,580
Mortgage P&I
92%
$6,587
Property Taxes
11%
$798
Home Insurance
6%
$455
HOA
4%
$310
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786