Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.62% first-year return on $297k initial cash invested.
-13.62%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$6,873
Rent
-$3,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,288
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,873
Total Expenses
$10,245
Mortgage P&I
95%
$6,536
Property Taxes
13%
$900
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756