Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $301k initial cash invested.
-7.11%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$8,542
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,464
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,542
Total Expenses
$10,324
Mortgage P&I
77%
$6,565
Property Taxes
4%
$382
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$1,025
CapEx
4%
$342
Vacancy
3%
$256
Maintenance
4%
$342
Other
11%
$940