Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $296k initial cash invested.
-10.97%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$7,254
Rent
-$2,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1324k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,254
Total Expenses
$9,960
Mortgage P&I
90%
$6,533
Property Taxes
5%
$336
Home Insurance
7%
$525
HOA
1%
$100
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798