Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $309k initial cash invested.
-9.98%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$9,338
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,863
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,338
Total Expenses
$11,908
Mortgage P&I
74%
$6,913
Property Taxes
14%
$1,313
Home Insurance
5%
$506
HOA
0%
$0
Property Management
12%
$1,121
CapEx
4%
$374
Vacancy
3%
$280
Maintenance
4%
$374
Other
11%
$1,027