Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $325k initial cash invested.
-13.6%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$8,538
Rent
-$3,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$293k
Closing costs
1%
$14,634
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,538
Total Expenses
$12,225
Mortgage P&I
83%
$7,091
Property Taxes
16%
$1,332
Home Insurance
6%
$523
HOA
4%
$375
Property Management
12%
$1,025
CapEx
4%
$342
Vacancy
3%
$256
Maintenance
4%
$342
Other
11%
$939