Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $324k initial cash invested.
-6.75%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$10,089
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$292k
Closing costs
1%
$14,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,089
Total Expenses
$11,913
Mortgage P&I
72%
$7,265
Property Taxes
6%
$555
Home Insurance
5%
$511
HOA
1%
$150
Property Management
12%
$1,211
CapEx
4%
$404
Vacancy
3%
$303
Maintenance
4%
$404
Other
11%
$1,110