Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.37% first-year return on $299k initial cash invested.
-18.37%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,442
Rent
-$4,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$9,026
Mortgage P&I
152%
$6,746
Property Taxes
7%
$300
Home Insurance
11%
$469
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489