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 $329k initial cash invested.
-12.2%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$8,010
Rent
-$3,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1482k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,818
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,010
Total Expenses
$11,358
Mortgage P&I
90%
$7,223
Property Taxes
11%
$905
Home Insurance
6%
$508
HOA
0%
$0
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881