Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $304k initial cash invested.
-12.72%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$6,849
Rent
-$3,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,619
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,849
Total Expenses
$10,072
Mortgage P&I
96%
$6,589
Property Taxes
9%
$584
Home Insurance
7%
$483
HOA
1%
$88
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753