Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.73% first-year return on $310k initial cash invested.
-9.73%
Cash On Cash
3.85%
Cap Rate
0.67
DSCR
$7,422
Rent
-$2,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,887
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,422
Total Expenses
$9,932
Mortgage P&I
90%
$6,668
Property Taxes
2%
$138
Home Insurance
7%
$486
HOA
2%
$116
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816