Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.24% first-year return on $301k initial cash invested.
-13.24%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$7,311
Rent
-$3,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,487
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,311
Total Expenses
$10,634
Mortgage P&I
91%
$6,675
Property Taxes
13%
$952
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804