Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $305k initial cash invested.
-11.16%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$7,946
Rent
-$2,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,946
Total Expenses
$10,782
Mortgage P&I
84%
$6,640
Property Taxes
12%
$952
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874