Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $329k initial cash invested.
-10.57%
Cash On Cash
3.76%
Cap Rate
0.65
DSCR
$8,649
Rent
-$2,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$297k
Closing costs
1%
$14,826
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,649
Total Expenses
$11,550
Mortgage P&I
83%
$7,201
Property Taxes
11%
$990
Home Insurance
5%
$419
HOA
0%
$0
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$951