Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.6% first-year return on $297k initial cash invested.
-11.6%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$7,222
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,222
Total Expenses
$10,089
Mortgage P&I
90%
$6,483
Property Taxes
7%
$524
Home Insurance
6%
$455
HOA
2%
$171
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794