Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.92% first-year return on $305k initial cash invested.
-12.92%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$7,270
Rent
-$3,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,655
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,270
Total Expenses
$10,552
Mortgage P&I
91%
$6,604
Property Taxes
14%
$1,004
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800