Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $302k initial cash invested.
-9.51%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$7,954
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,954
Total Expenses
$10,344
Mortgage P&I
85%
$6,800
Property Taxes
4%
$336
Home Insurance
6%
$472
HOA
0%
$32
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875