Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $294k initial cash invested.
-2.12%
Cash On Cash
5.89%
Cap Rate
0.99
DSCR
$11,398
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,139
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,398
Total Expenses
$11,917
Mortgage P&I
57%
$6,507
Property Taxes
9%
$1,058
Home Insurance
4%
$476
HOA
0%
$0
Property Management
12%
$1,368
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,254