Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.16% first-year return on $301k initial cash invested.
-17.16%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$5,614
Rent
-$4,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,475
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,614
Total Expenses
$9,917
Mortgage P&I
118%
$6,612
Property Taxes
14%
$767
Home Insurance
9%
$488
HOA
2%
$140
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618