Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $299k initial cash invested.
-12.55%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$7,314
Rent
-$3,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,389
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,314
Total Expenses
$10,444
Mortgage P&I
92%
$6,719
Property Taxes
10%
$756
Home Insurance
7%
$481
HOA
0%
$0
Property Management
12%
$878
CapEx
4%
$293
Vacancy
3%
$219
Maintenance
4%
$293
Other
11%
$805