Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.63% first-year return on $302k initial cash invested.
-13.63%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$8,582
Rent
-$3,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,582
Total Expenses
$12,007
Mortgage P&I
76%
$6,537
Property Taxes
24%
$2,081
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$1,030
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$944