Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.75% first-year return on $312k initial cash invested.
-11.75%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$8,166
Rent
-$3,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,166
Total Expenses
$11,218
Mortgage P&I
86%
$7,003
Property Taxes
12%
$948
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$898