Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.58% first-year return on $308k initial cash invested.
-12.58%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$7,311
Rent
-$3,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,311
Total Expenses
$10,537
Mortgage P&I
92%
$6,702
Property Taxes
8%
$608
Home Insurance
7%
$483
HOA
4%
$260
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804