Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.52% first-year return on $317k initial cash invested.
-21.52%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,350
Rent
-$5,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,253
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$10,040
Mortgage P&I
162%
$7,062
Property Taxes
23%
$984
Home Insurance
12%
$516
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478