Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $306k initial cash invested.
-11.98%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$8,709
Rent
-$3,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,709
Total Expenses
$11,763
Mortgage P&I
80%
$6,959
Property Taxes
11%
$996
Home Insurance
8%
$665
HOA
2%
$183
Property Management
12%
$1,045
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$958