Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $330k initial cash invested.
-10.98%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$8,720
Rent
-$3,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1484k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,835
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,720
Total Expenses
$11,735
Mortgage P&I
84%
$7,295
Property Taxes
11%
$951
Home Insurance
6%
$524
HOA
0%
$0
Property Management
12%
$1,046
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$959