Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.53% first-year return on $300k initial cash invested.
-17.53%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$5,226
Rent
-$4,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,430
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,226
Total Expenses
$9,609
Mortgage P&I
127%
$6,653
Property Taxes
13%
$691
Home Insurance
9%
$488
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575