Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.44% first-year return on $311k initial cash invested.
-18.44%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,402
Rent
-$4,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,966
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$9,185
Mortgage P&I
157%
$6,924
Property Taxes
6%
$257
Home Insurance
12%
$508
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484