Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.73% first-year return on $291k initial cash invested.
-5.73%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$10,954
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,013
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,954
Total Expenses
$12,345
Mortgage P&I
60%
$6,601
Property Taxes
14%
$1,537
Home Insurance
4%
$483
HOA
0%
$0
Property Management
12%
$1,314
CapEx
4%
$438
Vacancy
3%
$329
Maintenance
4%
$438
Other
11%
$1,205