Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $299k initial cash invested.
-10.85%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$7,203
Rent
-$2,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,388
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,203
Total Expenses
$9,908
Mortgage P&I
95%
$6,856
Property Taxes
2%
$115
Home Insurance
7%
$489
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792