Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $301k initial cash invested.
-13.04%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$7,239
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,465
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,239
Total Expenses
$10,507
Mortgage P&I
92%
$6,684
Property Taxes
9%
$662
Home Insurance
7%
$481
HOA
3%
$218
Property Management
12%
$869
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$796