Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $309k initial cash invested.
-13.03%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$6,294
Rent
-$3,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,294
Total Expenses
$9,655
Mortgage P&I
107%
$6,715
Property Taxes
5%
$314
Home Insurance
8%
$486
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692