Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.8% first-year return on $319k initial cash invested.
-21.8%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$6,009
Rent
-$5,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,327
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,009
Total Expenses
$11,802
Mortgage P&I
119%
$7,166
Property Taxes
34%
$2,034
Home Insurance
9%
$560
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661