Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $298k initial cash invested.
-12.2%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$7,730
Rent
-$3,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,316
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,730
Total Expenses
$10,755
Mortgage P&I
84%
$6,502
Property Taxes
16%
$1,209
Home Insurance
5%
$416
HOA
0%
$0
Property Management
12%
$928
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850