Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.85% first-year return on $311k initial cash invested.
-12.85%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$7,140
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,956
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,140
Total Expenses
$10,472
Mortgage P&I
97%
$6,891
Property Taxes
7%
$531
Home Insurance
8%
$560
HOA
1%
$62
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$785