Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.72% first-year return on $300k initial cash invested.
-17.72%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,061
Rent
-$4,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,445
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$9,497
Mortgage P&I
132%
$6,660
Property Taxes
13%
$636
Home Insurance
10%
$481
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557