Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $308k initial cash invested.
-12.42%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$8,223
Rent
-$3,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,819
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,223
Total Expenses
$11,413
Mortgage P&I
82%
$6,703
Property Taxes
17%
$1,418
Home Insurance
6%
$495
HOA
0%
$0
Property Management
12%
$987
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$905