Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.34% first-year return on $312k initial cash invested.
-20.34%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,314
Rent
-$5,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$9,598
Mortgage P&I
162%
$6,982
Property Taxes
14%
$600
Home Insurance
11%
$490
HOA
1%
$58
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475