Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $315k initial cash invested.
-11.78%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$8,409
Rent
-$3,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,165
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,409
Total Expenses
$11,505
Mortgage P&I
84%
$7,092
Property Taxes
12%
$1,039
Home Insurance
6%
$516
HOA
0%
$0
Property Management
12%
$1,009
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$925