Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.54% first-year return on $310k initial cash invested.
-26.54%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,515
Rent
-$6,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,515
Total Expenses
$8,368
Mortgage P&I
454%
$6,871
Property Taxes
33%
$495
Home Insurance
32%
$486
HOA
0%
$0
Property Management
12%
$182
CapEx
4%
$61
Vacancy
3%
$45
Maintenance
4%
$61
Other
11%
$167