Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.46% first-year return on $294k initial cash invested.
-11.46%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$9,286
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,164
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,286
Total Expenses
$12,098
Mortgage P&I
69%
$6,389
Property Taxes
22%
$2,081
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,114
CapEx
4%
$371
Vacancy
3%
$279
Maintenance
4%
$371
Other
11%
$1,021