Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.76% first-year return on $307k initial cash invested.
-7.76%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$8,452
Rent
-$1,983
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,452
Total Expenses
$10,435
Mortgage P&I
80%
$6,721
Property Taxes
4%
$359
Home Insurance
6%
$481
HOA
0%
$0
Property Management
12%
$1,014
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$930