Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.51% first-year return on $326k initial cash invested.
-12.51%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$9,208
Rent
-$3,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$294k
Closing costs
1%
$14,683
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,208
Total Expenses
$12,611
Mortgage P&I
80%
$7,396
Property Taxes
17%
$1,562
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,105
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,013