Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.93% first-year return on $293k initial cash invested.
-14.93%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$5,865
Rent
-$3,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,093
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,865
Total Expenses
$9,509
Mortgage P&I
111%
$6,506
Property Taxes
9%
$503
Home Insurance
8%
$488
HOA
0%
$17
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645