Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $299k initial cash invested.
-10.03%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$9,212
Rent
-$2,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,212
Total Expenses
$11,714
Mortgage P&I
72%
$6,627
Property Taxes
12%
$1,100
Home Insurance
5%
$488
HOA
4%
$369
Property Management
12%
$1,105
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,013