Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.41% first-year return on $312k initial cash invested.
-0.41%
Cash On Cash
6.09%
Cap Rate
1.05
DSCR
$11,043
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,043
Total Expenses
$11,150
Mortgage P&I
61%
$6,769
Property Taxes
1%
$136
Home Insurance
4%
$490
HOA
0%
$0
Property Management
12%
$1,325
CapEx
4%
$442
Vacancy
3%
$331
Maintenance
4%
$442
Other
11%
$1,215