Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $311k initial cash invested.
-13.42%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$7,496
Rent
-$3,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,955
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,496
Total Expenses
$10,974
Mortgage P&I
90%
$6,752
Property Taxes
13%
$954
Home Insurance
7%
$500
HOA
3%
$218
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825