Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.94% first-year return on $293k initial cash invested.
-6.94%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$9,472
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,082
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,472
Total Expenses
$11,166
Mortgage P&I
68%
$6,481
Property Taxes
10%
$942
Home Insurance
5%
$472
HOA
1%
$50
Property Management
12%
$1,137
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,042