Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $310k initial cash invested.
-9.81%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$9,278
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,917
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,278
Total Expenses
$11,814
Mortgage P&I
74%
$6,894
Property Taxes
14%
$1,258
Home Insurance
5%
$508
HOA
0%
$0
Property Management
12%
$1,113
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,021