Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $296k initial cash invested.
-12.99%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$6,824
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,259
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,824
Total Expenses
$10,034
Mortgage P&I
95%
$6,497
Property Taxes
11%
$744
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751