Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.35% first-year return on $302k initial cash invested.
-16.35%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$5,880
Rent
-$4,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,880
Total Expenses
$9,989
Mortgage P&I
113%
$6,646
Property Taxes
7%
$382
Home Insurance
8%
$472
HOA
8%
$490
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647