Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $303k initial cash invested.
-8.47%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$9,321
Rent
-$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1356k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,560
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,321
Total Expenses
$11,457
Mortgage P&I
71%
$6,624
Property Taxes
12%
$1,149
Home Insurance
5%
$481
HOA
0%
$33
Property Management
12%
$1,119
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,025