Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $304k initial cash invested.
-10.78%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$8,394
Rent
-$2,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,616
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,394
Total Expenses
$11,125
Mortgage P&I
80%
$6,720
Property Taxes
9%
$769
Home Insurance
7%
$628
HOA
2%
$154
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923