Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $294k initial cash invested.
-12.25%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$8,154
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,161
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,154
Total Expenses
$11,160
Mortgage P&I
80%
$6,509
Property Taxes
17%
$1,407
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897