Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.04% first-year return on $304k initial cash invested.
-14.04%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$7,455
Rent
-$3,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,612
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,455
Total Expenses
$11,010
Mortgage P&I
92%
$6,831
Property Taxes
14%
$1,014
Home Insurance
7%
$488
HOA
2%
$142
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820