Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $293k initial cash invested.
-12.1%
Cash On Cash
3.32%
Cap Rate
0.58
DSCR
$7,130
Rent
-$2,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,118
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,130
Total Expenses
$10,089
Mortgage P&I
88%
$6,299
Property Taxes
14%
$1,016
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784