Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.98% first-year return on $326k initial cash invested.
-12.98%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$7,558
Rent
-$3,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,660
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,558
Total Expenses
$11,082
Mortgage P&I
97%
$7,358
Property Taxes
8%
$630
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831