Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $292k initial cash invested.
-11.93%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$7,340
Rent
-$2,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,040
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,340
Total Expenses
$10,241
Mortgage P&I
88%
$6,468
Property Taxes
4%
$299
Home Insurance
8%
$578
HOA
5%
$400
Property Management
12%
$881
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$807