Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.11% first-year return on $306k initial cash invested.
-16.11%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$6,507
Rent
-$4,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1373k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$275k
Closing costs
1%
$13,733
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,507
Total Expenses
$10,620
Mortgage P&I
102%
$6,610
Property Taxes
20%
$1,326
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716