Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $304k initial cash invested.
-4.3%
Cash On Cash
5.18%
Cap Rate
0.89
DSCR
$9,124
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,617
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,124
Total Expenses
$10,214
Mortgage P&I
72%
$6,603
Property Taxes
0%
$20
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,095
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,004