Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $299k initial cash invested.
-11.38%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$7,647
Rent
-$2,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,403
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,647
Total Expenses
$10,486
Mortgage P&I
87%
$6,633
Property Taxes
8%
$601
Home Insurance
6%
$472
HOA
2%
$180
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841