Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.18% first-year return on $301k initial cash invested.
-9.18%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$9,878
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,878
Total Expenses
$12,182
Mortgage P&I
67%
$6,644
Property Taxes
12%
$1,178
Home Insurance
5%
$472
HOA
5%
$530
Property Management
12%
$1,185
CapEx
4%
$395
Vacancy
3%
$296
Maintenance
4%
$395
Other
11%
$1,087