Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $329k initial cash invested.
-12.05%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$8,446
Rent
-$3,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1481k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,812
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,446
Total Expenses
$11,751
Mortgage P&I
84%
$7,129
Property Taxes
13%
$1,114
Home Insurance
6%
$524
HOA
1%
$112
Property Management
12%
$1,014
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$929