Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $302k initial cash invested.
-10.85%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$7,300
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,300
Total Expenses
$10,028
Mortgage P&I
92%
$6,746
Property Taxes
4%
$310
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803