Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.46% first-year return on $307k initial cash invested.
-12.46%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$7,526
Rent
-$3,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,749
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,526
Total Expenses
$10,710
Mortgage P&I
90%
$6,803
Property Taxes
11%
$858
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$903
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$828