Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.14% first-year return on $308k initial cash invested.
-14.14%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$7,860
Rent
-$3,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,801
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,860
Total Expenses
$11,486
Mortgage P&I
88%
$6,926
Property Taxes
15%
$1,178
Home Insurance
6%
$490
HOA
3%
$220
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$865