Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $305k initial cash invested.
-15.88%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$6,417
Rent
-$4,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,649
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,417
Total Expenses
$10,447
Mortgage P&I
108%
$6,911
Property Taxes
13%
$863
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706