Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.92% first-year return on $296k initial cash invested.
-11.92%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$8,169
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,249
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,169
Total Expenses
$11,112
Mortgage P&I
81%
$6,613
Property Taxes
15%
$1,257
Home Insurance
6%
$464
HOA
0%
$0
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$899