Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $294k initial cash invested.
-13.99%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$6,158
Rent
-$3,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,135
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,158
Total Expenses
$9,584
Mortgage P&I
105%
$6,470
Property Taxes
9%
$540
Home Insurance
8%
$481
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677