Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.51% first-year return on $297k initial cash invested.
-13.51%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$6,592
Rent
-$3,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,278
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,592
Total Expenses
$9,935
Mortgage P&I
99%
$6,554
Property Taxes
10%
$679
Home Insurance
7%
$455
HOA
0%
$5
Property Management
12%
$791
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$725