Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.27% first-year return on $328k initial cash invested.
-11.27%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$8,487
Rent
-$3,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,767
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,487
Total Expenses
$11,569
Mortgage P&I
85%
$7,203
Property Taxes
11%
$967
Home Insurance
6%
$514
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$255
Maintenance
4%
$339
Other
11%
$934