Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.33% first-year return on $326k initial cash invested.
-10.33%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$8,490
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,655
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,490
Total Expenses
$11,293
Mortgage P&I
84%
$7,171
Property Taxes
4%
$372
Home Insurance
6%
$542
HOA
4%
$320
Property Management
12%
$1,019
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$934